This property might be a fair Mid-Term investment with a projected 0.16% first-year return on $96,729 initial cash invested.
0.16%
Cash On Cash
7.32%
Cap Rate
1.09
DSCR
$4,358
Rent
$13
Cashflow
Cash Flow
$4,358 income − $4,345 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,729
Downpayment
20%
$74,980
Closing costs
1%
$3,749
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,358
Total Expenses
$4,345
Mortgage P&I
48%
$2,101
Property Taxes
13%
$569
Home Insurance
3%
$131
HOA
1%
$63
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479