This property could be a profitable Mid-Term investment with a projected 13.18% first-year return on $75,666 initial cash invested.
13.18%
Cash On Cash
10.9%
Cap Rate
1.66
DSCR
$4,000
Rent
$831
Cashflow
Cash Flow
$4,000 income − $3,169 expenses = $831 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,666
Downpayment
20%
$54,920
Closing costs
1%
$2,746
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,000
Total Expenses
$3,169
Mortgage P&I
38%
$1,503
Property Taxes
6%
$222
Home Insurance
2%
$84
HOA
0%
$0
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440