This property could be a profitable Long-Term investment with a projected 13.19% first-year return on $26,754 initial cash invested.
13.19%
Cash On Cash
10.26%
Cap Rate
1.51
DSCR
$1,476
Rent
$294
Cashflow
Cash Flow
$1,476 income − $1,182 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,754
Downpayment
20%
$25,480
Closing costs
1%
$1,274
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,476
Total Expenses
$1,182
Mortgage P&I
49%
$721
Property Taxes
2%
$26
Home Insurance
3%
$50
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0