This property might be a fair Mid-Term investment with a projected 0.26% first-year return on $95,490 initial cash invested.
0.26%
Cash On Cash
7.16%
Cap Rate
1.1
DSCR
$4,365
Rent
$21
Cashflow
Cash Flow
$4,365 income − $4,344 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,365
Total Expenses
$4,344
Mortgage P&I
46%
$2,005
Property Taxes
17%
$725
Home Insurance
3%
$129
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480