Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.21% first-year return on $26,313 initial cash invested.
9.21%
Cash On Cash
8.61%
Cap Rate
1.43
DSCR
$1,394
Rent
$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,394 income − $1,192 expenses = $202 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,313
Downpayment
20%
$25,060
Closing costs
1%
$1,253
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,394
Total Expenses
$1,192
Mortgage P&I
45%
$627
Property Taxes
8%
$109
Home Insurance
7%
$93
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0