Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.74% first-year return on $26,250 initial cash invested.
17.74%
Cash On Cash
10.87%
Cap Rate
1.71
DSCR
$1,661
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,661 income − $1,273 expenses = $388 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.9%
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
$1,661
Total Expenses
$1,273
Mortgage P&I
40%
$661
Property Taxes
8%
$136
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$166
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0