This property might be a fair Mid-Term investment with a projected 1.06% first-year return on $86,229 initial cash invested.
1.06%
Cash On Cash
6.98%
Cap Rate
1.14
DSCR
$3,819
Rent
$76
Cashflow
Cash Flow
$3,819 income − $3,743 expenses = $76 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,819
Total Expenses
$3,743
Mortgage P&I
43%
$1,660
Property Taxes
18%
$670
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420