Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.86% first-year return on $26,250 initial cash invested.
15.86%
Cash On Cash
10.27%
Cap Rate
1.66
DSCR
$1,531
Rent
$347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,531 income − $1,184 expenses = $347 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,531
Total Expenses
$1,184
Mortgage P&I
42%
$646
Property Taxes
6%
$95
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0