Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.51% first-year return on $26,250 initial cash invested.
1.51%
Cash On Cash
7.79%
Cap Rate
1.15
DSCR
$1,455
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,455 income − $1,422 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.6%
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
$1,455
Total Expenses
$1,422
Mortgage P&I
48%
$705
Property Taxes
20%
$294
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$87
Maintenance
5%
$73
Other
0%
$0