Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.71% first-year return on $26,229 initial cash invested.
17.71%
Cash On Cash
10.89%
Cap Rate
1.71
DSCR
$1,643
Rent
$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,643 income − $1,256 expenses = $387 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,643
Total Expenses
$1,256
Mortgage P&I
40%
$664
Property Taxes
7%
$121
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0