Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.56% first-year return on $26,292 initial cash invested.
4.56%
Cash On Cash
7.67%
Cap Rate
1.24
DSCR
$1,136
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,136 income − $1,036 expenses = $100 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,292
Downpayment
20%
$25,040
Closing costs
1%
$1,252
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,136
Total Expenses
$1,036
Mortgage P&I
57%
$643
Property Taxes
5%
$57
Home Insurance
4%
$40
HOA
0%
$0
Property Management
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0