Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.24% first-year return on $37,800 initial cash invested.
9.24%
Cash On Cash
8.71%
Cap Rate
1.42
DSCR
$1,863
Rent
$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,863 income − $1,572 expenses = $291 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,863
Total Expenses
$1,572
Mortgage P&I
50%
$923
Property Taxes
5%
$102
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0