This property might be a fair Mid-Term investment with a projected 0.01% first-year return on $86,040 initial cash invested.
0.01%
Cash On Cash
7.04%
Cap Rate
1.08
DSCR
$3,645
Rent
$1
Cashflow
Cash Flow
$3,645 income − $3,644 expenses = $1 cash flow
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,040
Downpayment
20%
$64,800
Closing costs
1%
$3,240
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,645
Total Expenses
$3,644
Mortgage P&I
48%
$1,755
Property Taxes
15%
$530
Home Insurance
3%
$117
HOA
0%
$3
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401