Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.69% first-year return on $26,250 initial cash invested.
9.69%
Cash On Cash
8.56%
Cap Rate
1.44
DSCR
$1,245
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,245
Total Expenses
$1,033
Mortgage P&I
50%
$618
Property Taxes
4%
$48
Home Insurance
4%
$44
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0