Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.09% first-year return on $26,229 initial cash invested.
7.09%
Cash On Cash
8.51%
Cap Rate
1.34
DSCR
$1,447
Rent
$155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,447 income − $1,292 expenses = $155 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,447
Total Expenses
$1,292
Mortgage P&I
46%
$659
Property Taxes
15%
$213
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0