Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.25% first-year return on $26,250 initial cash invested.
20.25%
Cash On Cash
11.54%
Cap Rate
1.82
DSCR
$1,932
Rent
$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,932 income − $1,489 expenses = $443 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,932
Total Expenses
$1,489
Mortgage P&I
34%
$662
Property Taxes
14%
$280
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0