This property looks like a bad Mid-Term investment with a projected -1.88% first-year return on $86,250 initial cash invested.
-1.88%
Cash On Cash
6.48%
Cap Rate
0.99
DSCR
$2,806
Rent
-$135
Cashflow
Cash Flow
$2,806 income − $2,941 expenses = $135 out of pocket
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,806
Total Expenses
$2,941
Mortgage P&I
63%
$1,778
Property Taxes
3%
$95
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309