Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.93% first-year return on $26,250 initial cash invested.
3.93%
Cash On Cash
7.81%
Cap Rate
1.26
DSCR
$1,657
Rent
$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,657 income − $1,571 expenses = $86 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,657
Total Expenses
$1,571
Mortgage P&I
39%
$645
Property Taxes
15%
$246
Home Insurance
3%
$44
HOA
12%
$205
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$99
Maintenance
5%
$83
Other
0%
$0