This property could be a profitable Long-Term investment with a projected 40.18% first-year return on $19,950 initial cash invested.
40.18%
Cash On Cash
15.98%
Cap Rate
2.5
DSCR
$1,825
Rent
$668
Cashflow
Cash Flow
$1,825 income − $1,157 expenses = $668 cash flow
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,825
Total Expenses
$1,157
Mortgage P&I
28%
$506
Property Taxes
8%
$144
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0