This property could be a profitable Long-Term investment with a projected 22.31% first-year return on $26,250 initial cash invested.
22.31%
Cash On Cash
11.8%
Cap Rate
1.88
DSCR
$1,741
Rent
$488
Cashflow
Cash Flow
$1,741 income − $1,253 expenses = $488 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,741
Total Expenses
$1,253
Mortgage P&I
38%
$654
Property Taxes
6%
$103
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0