Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.38% first-year return on $26,250 initial cash invested.
18.38%
Cash On Cash
10.88%
Cap Rate
1.74
DSCR
$1,589
Rent
$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,589 income − $1,187 expenses = $402 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,589
Total Expenses
$1,187
Mortgage P&I
41%
$652
Property Taxes
5%
$79
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0