This property might be a fair Mid-Term investment with a projected 9.81% first-year return on $86,250 initial cash invested.
9.81%
Cash On Cash
9.47%
Cap Rate
1.53
DSCR
$4,632
Rent
$705
Cashflow
Cash Flow
$4,632 income − $3,927 expenses = $705 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,632
Total Expenses
$3,927
Mortgage P&I
36%
$1,674
Property Taxes
12%
$564
Home Insurance
2%
$114
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510