Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.31% first-year return on $26,250 initial cash invested.
23.31%
Cash On Cash
12.43%
Cap Rate
1.9
DSCR
$2,055
Rent
$510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,055 income − $1,545 expenses = $510 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,055
Total Expenses
$1,545
Mortgage P&I
33%
$682
Property Taxes
12%
$243
Home Insurance
2%
$44
HOA
2%
$41
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0