Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.15% first-year return on $37,779 initial cash invested.
17.15%
Cash On Cash
10.57%
Cap Rate
1.72
DSCR
$2,460
Rent
$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,460 income − $1,920 expenses = $540 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,460
Total Expenses
$1,920
Mortgage P&I
37%
$922
Property Taxes
12%
$295
Home Insurance
3%
$63
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0