This property might be a fair Long-Term investment with a projected 0.68% first-year return on $35,406 initial cash invested.
0.68%
Cash On Cash
7.46%
Cap Rate
1.1
DSCR
$1,483
Rent
$20
Cashflow
Cash Flow
$1,483 income − $1,463 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,406
Downpayment
20%
$33,720
Closing costs
1%
$1,686
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,483
Total Expenses
$1,463
Mortgage P&I
64%
$954
Property Taxes
4%
$65
Home Insurance
4%
$59
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0