This property might be a fair Long-Term investment with a projected 0.17% first-year return on $36,099 initial cash invested.
0.17%
Cash On Cash
7.21%
Cap Rate
1.09
DSCR
$1,557
Rent
$5
Cashflow
Cash Flow
$1,557 income − $1,552 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,099
Downpayment
20%
$34,380
Closing costs
1%
$1,719
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,557
Total Expenses
$1,552
Mortgage P&I
61%
$950
Property Taxes
9%
$136
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0