Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.7% first-year return on $37,926 initial cash invested.
5.7%
Cash On Cash
8.19%
Cap Rate
1.28
DSCR
$1,796
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,796 income − $1,616 expenses = $180 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,926
Downpayment
20%
$36,120
Closing costs
1%
$1,806
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,796
Total Expenses
$1,616
Mortgage P&I
54%
$962
Property Taxes
7%
$121
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0