This property might be a fair Mid-Term investment with a projected 0.39% first-year return on $86,292 initial cash invested.
0.39%
Cash On Cash
7.32%
Cap Rate
1.1
DSCR
$3,780
Rent
$28
Cashflow
Cash Flow
$3,780 income − $3,752 expenses = $28 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,292
Downpayment
20%
$65,040
Closing costs
1%
$3,252
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,780
Total Expenses
$3,752
Mortgage P&I
48%
$1,806
Property Taxes
14%
$546
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416