Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.14% first-year return on $26,250 initial cash invested.
25.14%
Cash On Cash
12.33%
Cap Rate
2.02
DSCR
$1,982
Rent
$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,982 income − $1,432 expenses = $550 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,982
Total Expenses
$1,432
Mortgage P&I
32%
$635
Property Taxes
12%
$238
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0