This property could be a profitable Mid-Term investment with a projected 54.14% first-year return on $23,250 initial cash invested.
54.14%
Cash On Cash
60.58%
Cap Rate
9.21
DSCR
$1,900
Rent
$1,049
Cashflow
Cash Flow
$1,900 income − $851 expenses = $1,049 cash flow
Investment Breakdown
|
Purchase Price
$25,000
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,250
Downpayment
20%
$5,000
Closing costs
1%
$250
Rehab
0%
$0
Furnishing
72%
$18,000
Cashflow
Total Income
$1,900
Total Expenses
$851
Mortgage P&I
7%
$137
Property Taxes
3%
$59
Home Insurance
0%
$9
HOA
0%
$0
Property Management
12%
$228
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$209