This property might be a fair Mid-Term investment with a projected 0.56% first-year return on $87,867 initial cash invested.
0.56%
Cash On Cash
7.33%
Cap Rate
1.09
DSCR
$3,274
Rent
$41
Cashflow
Cash Flow
$3,274 income − $3,233 expenses = $41 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,867
Downpayment
20%
$66,540
Closing costs
1%
$3,327
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,274
Total Expenses
$3,233
Mortgage P&I
57%
$1,861
Property Taxes
3%
$109
Home Insurance
4%
$119
HOA
1%
$31
Property Management
12%
$393
CapEx
4%
$131
Vacancy
3%
$98
Maintenance
4%
$131
Other
11%
$360