Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.5% first-year return on $37,779 initial cash invested.
15.5%
Cash On Cash
10.46%
Cap Rate
1.62
DSCR
$2,289
Rent
$488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,289 income − $1,801 expenses = $488 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,289
Total Expenses
$1,801
Mortgage P&I
42%
$966
Property Taxes
8%
$178
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0