This property could be a profitable Mid-Term investment with a projected 13.62% first-year return on $54,729 initial cash invested.
13.62%
Cash On Cash
11.54%
Cap Rate
1.76
DSCR
$2,638
Rent
$621
Cashflow
Cash Flow
$2,638 income − $2,017 expenses = $621 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,729
Downpayment
20%
$34,980
Closing costs
1%
$1,749
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$2,638
Total Expenses
$2,017
Mortgage P&I
36%
$955
Property Taxes
4%
$112
Home Insurance
2%
$52
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$290