Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.71% first-year return on $37,800 initial cash invested.
1.71%
Cash On Cash
7.2%
Cap Rate
1.14
DSCR
$1,574
Rent
$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,574 income − $1,520 expenses = $54 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,574
Total Expenses
$1,520
Mortgage P&I
60%
$947
Property Taxes
6%
$101
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0