Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.33% first-year return on $26,250 initial cash invested.
1.33%
Cash On Cash
7.68%
Cap Rate
1.12
DSCR
$1,161
Rent
$29
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,161 income − $1,132 expenses = $29 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.7%
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
$1,161
Total Expenses
$1,132
Mortgage P&I
61%
$713
Property Taxes
6%
$73
Home Insurance
4%
$44
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0