Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.62% first-year return on $26,229 initial cash invested.
18.62%
Cash On Cash
10.81%
Cap Rate
1.77
DSCR
$1,675
Rent
$407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,675 income − $1,268 expenses = $407 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,675
Total Expenses
$1,268
Mortgage P&I
38%
$634
Property Taxes
9%
$154
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0