Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.16% first-year return on $37,779 initial cash invested.
2.16%
Cash On Cash
7.55%
Cap Rate
1.16
DSCR
$1,808
Rent
$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,808 income − $1,740 expenses = $68 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,808
Total Expenses
$1,740
Mortgage P&I
54%
$974
Property Taxes
13%
$234
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0