Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.31% first-year return on $26,229 initial cash invested.
12.31%
Cash On Cash
9.66%
Cap Rate
1.54
DSCR
$1,697
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,697 income − $1,428 expenses = $269 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,697
Total Expenses
$1,428
Mortgage P&I
38%
$651
Property Taxes
16%
$266
Home Insurance
3%
$44
HOA
1%
$25
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0