Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 40.35% first-year return on $37,863 initial cash invested.
40.35%
Cash On Cash
15.77%
Cap Rate
2.52
DSCR
$3,161
Rent
$1,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,161 income − $1,888 expenses = $1,273 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,863
Downpayment
20%
$36,060
Closing costs
1%
$1,803
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,161
Total Expenses
$1,888
Mortgage P&I
30%
$939
Property Taxes
1%
$33
Home Insurance
3%
$94
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0