This property might be a fair Mid-Term investment with a projected 0.52% first-year return on $95,028 initial cash invested.
0.52%
Cash On Cash
7.27%
Cap Rate
1.1
DSCR
$3,842
Rent
$41
Cashflow
Cash Flow
$3,842 income − $3,801 expenses = $41 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,028
Downpayment
20%
$73,360
Closing costs
1%
$3,668
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,842
Total Expenses
$3,801
Mortgage P&I
53%
$2,027
Property Taxes
9%
$334
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423