This property might be a fair Mid-Term investment with a projected 3.01% first-year return on $86,607 initial cash invested.
3.01%
Cash On Cash
7.78%
Cap Rate
1.2
DSCR
$3,354
Rent
$217
Cashflow
Cash Flow
$3,354 income − $3,137 expenses = $217 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,607
Downpayment
20%
$65,340
Closing costs
1%
$3,267
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,354
Total Expenses
$3,137
Mortgage P&I
53%
$1,768
Property Taxes
3%
$112
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369