This property might be a fair Mid-Term investment with a projected 3.87% first-year return on $72,180 initial cash invested.
3.87%
Cash On Cash
8.07%
Cap Rate
1.25
DSCR
$2,796
Rent
$233
Cashflow
Cash Flow
$2,796 income − $2,563 expenses = $233 cash flow
Investment Breakdown
|
Purchase Price
$258k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,180
Downpayment
20%
$51,600
Closing costs
1%
$2,580
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,796
Total Expenses
$2,563
Mortgage P&I
50%
$1,390
Property Taxes
5%
$130
Home Insurance
3%
$91
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308