Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.81% first-year return on $26,250 initial cash invested.
21.81%
Cash On Cash
11.48%
Cap Rate
1.88
DSCR
$1,633
Rent
$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,633
Total Expenses
$1,156
Mortgage P&I
39%
$637
Property Taxes
3%
$50
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0