This property might be a fair Mid-Term investment with a projected 0.87% first-year return on $111k initial cash invested.
0.87%
Cash On Cash
7.27%
Cap Rate
1.1
DSCR
$4,254
Rent
$80
Cashflow
Cash Flow
$4,254 income − $4,174 expenses = $80 cash flow
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,300
Closing costs
1%
$4,415
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,254
Total Expenses
$4,174
Mortgage P&I
57%
$2,423
Property Taxes
3%
$141
Home Insurance
4%
$164
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468