This property might be a fair Long-Term investment with a projected 0.41% first-year return on $37,695 initial cash invested.
0.41%
Cash On Cash
7.13%
Cap Rate
1.09
DSCR
$1,572
Rent
$13
Cashflow
Cash Flow
$1,572 income − $1,559 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,695
Downpayment
20%
$35,900
Closing costs
1%
$1,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,572
Total Expenses
$1,559
Mortgage P&I
62%
$975
Property Taxes
7%
$110
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$157
CapEx
5%
$79
Vacancy
6%
$94
Maintenance
5%
$79
Other
0%
$0