This property might be a fair Long-Term investment with a projected 0.06% first-year return on $37,926 initial cash invested.
0.06%
Cash On Cash
6.7%
Cap Rate
1.08
DSCR
$1,404
Rent
$2
Cashflow
Cash Flow
$1,404 income − $1,402 expenses = $2 cash flow
Investment Breakdown
|
Purchase Price
$181k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,926
Downpayment
20%
$36,120
Closing costs
1%
$1,806
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,404
Total Expenses
$1,402
Mortgage P&I
67%
$937
Property Taxes
3%
$36
Home Insurance
5%
$65
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0