This property might be a fair Mid-Term investment with a projected 0.01% first-year return on $106k initial cash invested.
0.01%
Cash On Cash
6.71%
Cap Rate
1.07
DSCR
$3,658
Rent
$1
Cashflow
Cash Flow
$3,658 income − $3,657 expenses = $1 cash flow
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,760
Closing costs
1%
$4,188
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,658
Total Expenses
$3,657
Mortgage P&I
60%
$2,195
Property Taxes
2%
$70
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$439
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402