Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 35.81% first-year return on $37,800 initial cash invested.
35.81%
Cash On Cash
14.75%
Cap Rate
2.44
DSCR
$3,512
Rent
$1,128
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
6.5%
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
$3,512
Total Expenses
$2,384
Mortgage P&I
26%
$908
Property Taxes
14%
$499
Home Insurance
2%
$63
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0