Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.81% first-year return on $26,229 initial cash invested.
12.81%
Cash On Cash
9.59%
Cap Rate
1.55
DSCR
$1,478
Rent
$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,478 income − $1,198 expenses = $280 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,478
Total Expenses
$1,198
Mortgage P&I
44%
$644
Property Taxes
8%
$125
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0