This property looks like a bad Mid-Term investment with a projected -1.33% first-year return on $62,100 initial cash invested.
-1.33%
Cash On Cash
6.98%
Cap Rate
1.02
DSCR
$2,193
Rent
-$69
Cashflow
Cash Flow
$2,193 income − $2,262 expenses = $69 out of pocket
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,193
Total Expenses
$2,262
Mortgage P&I
55%
$1,203
Property Taxes
11%
$239
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241