Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.1% first-year return on $26,250 initial cash invested.
9.1%
Cash On Cash
8.68%
Cap Rate
1.41
DSCR
$1,275
Rent
$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,275 income − $1,076 expenses = $199 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,275
Total Expenses
$1,076
Mortgage P&I
50%
$641
Property Taxes
5%
$59
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0