This property might be a fair Mid-Term investment with a projected 0.12% first-year return on $107k initial cash invested.
0.12%
Cash On Cash
6.86%
Cap Rate
1.08
DSCR
$4,161
Rent
$11
Cashflow
Cash Flow
$4,161 income − $4,150 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,161
Total Expenses
$4,150
Mortgage P&I
54%
$2,254
Property Taxes
4%
$146
Home Insurance
4%
$149
HOA
4%
$187
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458