Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.01% first-year return on $26,229 initial cash invested.
16.01%
Cash On Cash
10.24%
Cap Rate
1.68
DSCR
$1,646
Rent
$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,646 income − $1,296 expenses = $350 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
$1,646
Total Expenses
$1,296
Mortgage P&I
39%
$634
Property Taxes
12%
$190
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0