Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 44.15% first-year return on $28,080 initial cash invested.
44.15%
Cash On Cash
34.58%
Cap Rate
5.24
DSCR
$2,145
Rent
$1,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,145 income − $1,112 expenses = $1,033 cash flow
Investment Breakdown
|
Purchase Price
$48,000
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,080
Downpayment
20%
$9,600
Closing costs
1%
$480
Rehab
0%
$0
Furnishing
38%
$18,000
Cashflow
Total Income
$2,145
Total Expenses
$1,112
Mortgage P&I
12%
$264
Property Taxes
2%
$53
Home Insurance
3%
$66
HOA
0%
$0
Property Management
12%
$257
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236