This property might be a fair Long-Term investment with a projected 0.16% first-year return on $30,261 initial cash invested.
0.16%
Cash On Cash
7.31%
Cap Rate
1.09
DSCR
$1,389
Rent
$4
Cashflow
Cash Flow
$1,389 income − $1,385 expenses = $4 cash flow
Investment Breakdown
|
Purchase Price
$144k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,261
Downpayment
20%
$28,820
Closing costs
1%
$1,441
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,389
Total Expenses
$1,385
Mortgage P&I
58%
$805
Property Taxes
12%
$168
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$139
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0