Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 42.7% first-year return on $37,800 initial cash invested.
42.7%
Cash On Cash
16.7%
Cap Rate
2.58
DSCR
$3,796
Rent
$1,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,796 income − $2,451 expenses = $1,345 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,796
Total Expenses
$2,451
Mortgage P&I
26%
$970
Property Taxes
11%
$430
Home Insurance
2%
$63
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0