This property could be a profitable Long-Term investment with a projected 24.91% first-year return on $26,397 initial cash invested.
24.91%
Cash On Cash
12.93%
Cap Rate
1.9
DSCR
$1,881
Rent
$548
Cashflow
Cash Flow
$1,881 income − $1,333 expenses = $548 cash flow
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,397
Downpayment
20%
$25,140
Closing costs
1%
$1,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,881
Total Expenses
$1,333
Mortgage P&I
38%
$712
Property Taxes
3%
$48
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0