This property might be a fair Mid-Term investment with a projected 0.54% first-year return on $61,827 initial cash invested.
0.54%
Cash On Cash
7.37%
Cap Rate
1.1
DSCR
$2,157
Rent
$28
Cashflow
Cash Flow
$2,157 income − $2,129 expenses = $28 cash flow
Investment Breakdown
|
Purchase Price
$209k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,827
Downpayment
20%
$41,740
Closing costs
1%
$2,087
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,157
Total Expenses
$2,129
Mortgage P&I
54%
$1,168
Property Taxes
7%
$153
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$259
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237