Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 80.05% first-year return on $26,250 initial cash invested.
80.05%
Cash On Cash
24.64%
Cap Rate
4.01
DSCR
$3,512
Rent
$1,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,512 income − $1,761 expenses = $1,751 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,512
Total Expenses
$1,761
Mortgage P&I
18%
$640
Property Taxes
5%
$176
Home Insurance
1%
$31
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0