This property might be a fair Mid-Term investment with a projected 1.87% first-year return on $86,418 initial cash invested.
1.87%
Cash On Cash
7.38%
Cap Rate
1.17
DSCR
$3,736
Rent
$135
Cashflow
Cash Flow
$3,736 income − $3,601 expenses = $135 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,418
Downpayment
20%
$65,160
Closing costs
1%
$3,258
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,736
Total Expenses
$3,601
Mortgage P&I
46%
$1,719
Property Taxes
13%
$497
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411