This property might be a fair Mid-Term investment with a projected 3.46% first-year return on $58,341 initial cash invested.
3.46%
Cash On Cash
8.1%
Cap Rate
1.26
DSCR
$2,530
Rent
$168
Cashflow
Cash Flow
$2,530 income − $2,362 expenses = $168 cash flow
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,341
Downpayment
20%
$38,420
Closing costs
1%
$1,921
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,530
Total Expenses
$2,362
Mortgage P&I
41%
$1,028
Property Taxes
16%
$404
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278