This property might be a fair Mid-Term investment with a projected 0.07% first-year return on $125k initial cash invested.
0.07%
Cash On Cash
6.57%
Cap Rate
1.08
DSCR
$5,138
Rent
$7
Cashflow
Cash Flow
$5,138 income − $5,131 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,111
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,138
Total Expenses
$5,131
Mortgage P&I
50%
$2,584
Property Taxes
12%
$624
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$565