Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.27% first-year return on $26,208 initial cash invested.
31.27%
Cash On Cash
13.66%
Cap Rate
2.24
DSCR
$2,083
Rent
$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,083 income − $1,400 expenses = $683 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,208
Downpayment
20%
$24,960
Closing costs
1%
$1,248
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,083
Total Expenses
$1,400
Mortgage P&I
30%
$634
Property Taxes
9%
$192
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0