Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.1% first-year return on $37,800 initial cash invested.
22.1%
Cash On Cash
11.75%
Cap Rate
1.88
DSCR
$2,538
Rent
$696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,538 income − $1,842 expenses = $696 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,538
Total Expenses
$1,842
Mortgage P&I
37%
$940
Property Taxes
7%
$179
Home Insurance
2%
$63
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0