Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.16% first-year return on $26,208 initial cash invested.
10.16%
Cash On Cash
9.28%
Cap Rate
1.44
DSCR
$1,413
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,413 income − $1,191 expenses = $222 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,208
Downpayment
20%
$24,960
Closing costs
1%
$1,248
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,413
Total Expenses
$1,191
Mortgage P&I
48%
$672
Property Taxes
7%
$104
Home Insurance
3%
$47
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0