This property might be a fair Mid-Term investment with a projected 0.14% first-year return on $76,296 initial cash invested.
0.14%
Cash On Cash
7.06%
Cap Rate
1.08
DSCR
$2,626
Rent
$9
Cashflow
Cash Flow
$2,626 income − $2,617 expenses = $9 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,296
Downpayment
20%
$55,520
Closing costs
1%
$2,776
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,626
Total Expenses
$2,617
Mortgage P&I
58%
$1,520
Property Taxes
4%
$99
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289