This property could be a profitable Mid-Term investment with a projected 63.38% first-year return on $25,749 initial cash invested.
63.38%
Cash On Cash
53.82%
Cap Rate
8.62
DSCR
$2,584
Rent
$1,360
Cashflow
Cash Flow
$2,584 income − $1,224 expenses = $1,360 cash flow
Investment Breakdown
|
Purchase Price
$36,900
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,749
Downpayment
20%
$7,380
Closing costs
1%
$369
Rehab
0%
$0
Furnishing
49%
$18,000
Cashflow
Total Income
$2,584
Total Expenses
$1,224
Mortgage P&I
7%
$192
Property Taxes
5%
$133
Home Insurance
1%
$21
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284