This property could be a profitable Long-Term investment with a projected 25.24% first-year return on $19,971 initial cash invested.
25.24%
Cash On Cash
12.86%
Cap Rate
1.93
DSCR
$1,446
Rent
$420
Cashflow
Cash Flow
$1,446 income − $1,026 expenses = $420 cash flow
Investment Breakdown
|
Purchase Price
$95,100
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,971
Downpayment
20%
$19,020
Closing costs
1%
$951
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,446
Total Expenses
$1,026
Mortgage P&I
36%
$527
Property Taxes
7%
$101
Home Insurance
2%
$22
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0