Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.54% first-year return on $26,229 initial cash invested.
5.54%
Cash On Cash
8.2%
Cap Rate
1.28
DSCR
$1,308
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,308 income − $1,187 expenses = $121 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,308
Total Expenses
$1,187
Mortgage P&I
51%
$668
Property Taxes
10%
$128
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$131
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0