Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.5% first-year return on $26,250 initial cash invested.
8.5%
Cash On Cash
9.31%
Cap Rate
1.37
DSCR
$1,493
Rent
$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,493 income − $1,307 expenses = $186 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.7%
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
$1,493
Total Expenses
$1,307
Mortgage P&I
47%
$709
Property Taxes
11%
$169
Home Insurance
3%
$40
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0