This property might be a fair Long-Term investment with a projected 0.62% first-year return on $34,650 initial cash invested.
0.62%
Cash On Cash
7.15%
Cap Rate
1.11
DSCR
$1,513
Rent
$18
Cashflow
Cash Flow
$1,513 income − $1,495 expenses = $18 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,513
Total Expenses
$1,495
Mortgage P&I
59%
$889
Property Taxes
10%
$154
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$151
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0