Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.1% first-year return on $26,187 initial cash invested.
23.1%
Cash On Cash
12.22%
Cap Rate
1.88
DSCR
$1,779
Rent
$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,779 income − $1,275 expenses = $504 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,187
Downpayment
20%
$24,940
Closing costs
1%
$1,247
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,779
Total Expenses
$1,275
Mortgage P&I
38%
$677
Property Taxes
5%
$91
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0