This property might be a fair Long-Term investment with a projected 0.67% first-year return on $32,361 initial cash invested.
0.67%
Cash On Cash
7.36%
Cap Rate
1.11
DSCR
$1,513
Rent
$18
Cashflow
Cash Flow
$1,513 income − $1,495 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$154k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,361
Downpayment
20%
$30,820
Closing costs
1%
$1,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,513
Total Expenses
$1,495
Mortgage P&I
56%
$851
Property Taxes
13%
$198
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0