This property might be a fair Mid-Term investment with a projected 0.66% first-year return on $50,718 initial cash invested.
0.66%
Cash On Cash
7.28%
Cap Rate
1.11
DSCR
$1,702
Rent
$28
Cashflow
Cash Flow
$1,702 income − $1,674 expenses = $28 cash flow
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,718
Downpayment
20%
$31,160
Closing costs
1%
$1,558
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,702
Total Expenses
$1,674
Mortgage P&I
50%
$849
Property Taxes
11%
$184
Home Insurance
4%
$63
HOA
0%
$0
Property Management
12%
$204
CapEx
4%
$68
Vacancy
3%
$51
Maintenance
4%
$68
Other
11%
$187