Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.14% first-year return on $26,250 initial cash invested.
16.14%
Cash On Cash
11.01%
Cap Rate
1.62
DSCR
$1,733
Rent
$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,733 income − $1,380 expenses = $353 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
$1,733
Total Expenses
$1,380
Mortgage P&I
41%
$707
Property Taxes
10%
$178
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0