This property might be a fair Mid-Term investment with a projected 3.88% first-year return on $46,350 initial cash invested.
3.88%
Cash On Cash
8.73%
Cap Rate
1.29
DSCR
$1,734
Rent
$150
Cashflow
Cash Flow
$1,734 income − $1,584 expenses = $150 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,734
Total Expenses
$1,584
Mortgage P&I
44%
$763
Property Taxes
11%
$185
Home Insurance
3%
$47
HOA
0%
$0
Property Management
12%
$208
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$191