This property might be a fair Mid-Term investment with a projected 0.54% first-year return on $96,246 initial cash invested.
0.54%
Cash On Cash
7.28%
Cap Rate
1.1
DSCR
$3,930
Rent
$43
Cashflow
Cash Flow
$3,930 income − $3,887 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$373k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,246
Downpayment
20%
$74,520
Closing costs
1%
$3,726
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,930
Total Expenses
$3,887
Mortgage P&I
52%
$2,059
Property Taxes
9%
$359
Home Insurance
3%
$133
HOA
0%
$0
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432