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
11.17%
Cap Rate
1.86
DSCR
$1,712
Rent
$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,712
Total Expenses
$1,260
Mortgage P&I
37%
$626
Property Taxes
8%
$144
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0