Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.66% first-year return on $26,250 initial cash invested.
20.66%
Cash On Cash
11.23%
Cap Rate
1.84
DSCR
$1,651
Rent
$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,651 income − $1,199 expenses = $452 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,651
Total Expenses
$1,199
Mortgage P&I
38%
$635
Property Taxes
5%
$90
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0