This property might be a fair Long-Term investment with a projected 0.87% first-year return on $34,650 initial cash invested.
0.87%
Cash On Cash
7.31%
Cap Rate
1.1
DSCR
$1,359
Rent
$25
Cashflow
Cash Flow
$1,359 income − $1,334 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,359
Total Expenses
$1,334
Mortgage P&I
67%
$912
Property Taxes
1%
$10
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0