Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.15% first-year return on $26,250 initial cash invested.
18.15%
Cash On Cash
11.12%
Cap Rate
1.74
DSCR
$1,910
Rent
$397
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
7.0%
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
$1,910
Total Expenses
$1,513
Mortgage P&I
35%
$665
Property Taxes
16%
$306
Home Insurance
2%
$44
PManagement
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...