This property might be a fair Long-Term investment with a projected 0.64% first-year return on $47,208 initial cash invested.
0.64%
Cash On Cash
7.19%
Cap Rate
1.11
DSCR
$2,219
Rent
$25
Cashflow
Cash Flow
$2,219 income − $2,194 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,208
Downpayment
20%
$44,960
Closing costs
1%
$2,248
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,219
Total Expenses
$2,194
Mortgage P&I
55%
$1,211
Property Taxes
15%
$326
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0