Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.02% first-year return on $26,250 initial cash invested.
28.02%
Cash On Cash
12.84%
Cap Rate
2.11
DSCR
$1,777
Rent
$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,777 income − $1,164 expenses = $613 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
$1,777
Total Expenses
$1,164
Mortgage P&I
36%
$635
Property Taxes
1%
$22
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0