Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.83% first-year return on $26,250 initial cash invested.
1.83%
Cash On Cash
7.3%
Cap Rate
1.15
DSCR
$1,157
Rent
$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,157 income − $1,117 expenses = $40 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
$1,157
Total Expenses
$1,117
Mortgage P&I
57%
$662
Property Taxes
10%
$110
Home Insurance
4%
$44
HOA
0%
$0
Property Management
10%
$116
CapEx
5%
$58
Vacancy
6%
$69
Maintenance
5%
$58
Other
0%
$0