Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.51% first-year return on $26,250 initial cash invested.
17.51%
Cash On Cash
10.88%
Cap Rate
1.69
DSCR
$1,571
Rent
$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,571 income − $1,188 expenses = $383 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,571
Total Expenses
$1,188
Mortgage P&I
43%
$671
Property Taxes
4%
$64
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0