This property might be a fair Mid-Term investment with a projected 1.78% first-year return on $96,519 initial cash invested.
1.78%
Cash On Cash
7.13%
Cap Rate
1.16
DSCR
$4,191
Rent
$143
Cashflow
Cash Flow
$4,191 income − $4,048 expenses = $143 cash flow
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,519
Downpayment
20%
$74,780
Closing costs
1%
$3,739
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,191
Total Expenses
$4,048
Mortgage P&I
46%
$1,911
Property Taxes
14%
$582
Home Insurance
3%
$129
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461