Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.29% first-year return on $26,250 initial cash invested.
2.29%
Cash On Cash
7.41%
Cap Rate
1.17
DSCR
$1,233
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,233 income − $1,183 expenses = $50 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,233
Total Expenses
$1,183
Mortgage P&I
54%
$660
Property Taxes
13%
$158
Home Insurance
4%
$44
HOA
0%
$0
Property Management
10%
$123
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0