Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.23% first-year return on $26,250 initial cash invested.
0.23%
Cash On Cash
7.29%
Cap Rate
1.1
DSCR
$1,259
Rent
$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,259 income − $1,254 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.4%
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
$1,259
Total Expenses
$1,254
Mortgage P&I
55%
$691
Property Taxes
15%
$191
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0