Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.85% first-year return on $37,779 initial cash invested.
17.85%
Cash On Cash
10.24%
Cap Rate
1.78
DSCR
$2,199
Rent
$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,199
Total Expenses
$1,637
Mortgage P&I
39%
$863
Property Taxes
6%
$139
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0