Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.37% first-year return on $26,229 initial cash invested.
8.37%
Cash On Cash
8.59%
Cap Rate
1.41
DSCR
$1,531
Rent
$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,531 income − $1,348 expenses = $183 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
$1,531
Total Expenses
$1,348
Mortgage P&I
41%
$634
Property Taxes
18%
$271
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0