Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.22% first-year return on $26,250 initial cash invested.
30.22%
Cash On Cash
13.47%
Cap Rate
2.21
DSCR
$2,140
Rent
$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,140 income − $1,479 expenses = $661 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
$2,140
Total Expenses
$1,479
Mortgage P&I
30%
$635
Property Taxes
11%
$244
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0