Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.05% first-year return on $26,250 initial cash invested.
8.05%
Cash On Cash
8.45%
Cap Rate
1.39
DSCR
$1,380
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,380 income − $1,204 expenses = $176 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,380
Total Expenses
$1,204
Mortgage P&I
46%
$635
Property Taxes
12%
$166
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0