Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.56% first-year return on $26,145 initial cash invested.
1.56%
Cash On Cash
7.08%
Cap Rate
1.14
DSCR
$1,080
Rent
$34
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,080 income − $1,046 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,145
Downpayment
20%
$24,900
Closing costs
1%
$1,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,080
Total Expenses
$1,046
Mortgage P&I
60%
$647
Property Taxes
7%
$77
Home Insurance
4%
$41
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0