Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.59% first-year return on $26,292 initial cash invested.
11.59%
Cash On Cash
9.96%
Cap Rate
1.48
DSCR
$1,641
Rent
$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,641 income − $1,387 expenses = $254 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,292
Downpayment
20%
$25,040
Closing costs
1%
$1,252
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,641
Total Expenses
$1,387
Mortgage P&I
43%
$703
Property Taxes
11%
$188
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0