Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.2% first-year return on $26,334 initial cash invested.
24.2%
Cash On Cash
12.34%
Cap Rate
1.93
DSCR
$1,840
Rent
$531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,840 income − $1,309 expenses = $531 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,334
Downpayment
20%
$25,080
Closing costs
1%
$1,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$1,309
Mortgage P&I
36%
$667
Property Taxes
7%
$120
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0