This property might be a fair Mid-Term investment with a projected 1.21% first-year return on $90,513 initial cash invested.
1.21%
Cash On Cash
7.28%
Cap Rate
1.13
DSCR
$3,866
Rent
$91
Cashflow
Cash Flow
$3,866 income − $3,775 expenses = $91 cash flow
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,513
Downpayment
20%
$69,060
Closing costs
1%
$3,453
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,866
Total Expenses
$3,775
Mortgage P&I
48%
$1,850
Property Taxes
13%
$488
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425