Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.8% first-year return on $26,229 initial cash invested.
10.8%
Cash On Cash
8.86%
Cap Rate
1.48
DSCR
$1,279
Rent
$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,279
Total Expenses
$1,043
Mortgage P&I
49%
$622
Property Taxes
3%
$44
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0