Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.13% first-year return on $37,779 initial cash invested.
4.13%
Cash On Cash
8.25%
Cap Rate
1.23
DSCR
$2,031
Rent
$130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,031 income − $1,901 expenses = $130 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,031
Total Expenses
$1,901
Mortgage P&I
49%
$1,005
Property Taxes
15%
$304
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0