This property might be a fair Mid-Term investment with a projected 0.62% first-year return on $75,351 initial cash invested.
0.62%
Cash On Cash
7.35%
Cap Rate
1.11
DSCR
$3,092
Rent
$39
Cashflow
Cash Flow
$3,092 income − $3,053 expenses = $39 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,351
Downpayment
20%
$54,620
Closing costs
1%
$2,731
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,092
Total Expenses
$3,053
Mortgage P&I
49%
$1,509
Property Taxes
12%
$386
Home Insurance
3%
$98
HOA
0%
$8
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340