Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.54% first-year return on $37,758 initial cash invested.
11.54%
Cash On Cash
9.37%
Cap Rate
1.48
DSCR
$1,859
Rent
$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,859 income − $1,496 expenses = $363 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,758
Downpayment
20%
$35,960
Closing costs
1%
$1,798
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,859
Total Expenses
$1,496
Mortgage P&I
51%
$948
Property Taxes
1%
$13
Home Insurance
3%
$51
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0