This property might be a fair Mid-Term investment with a projected 0.49% first-year return on $86,502 initial cash invested.
0.49%
Cash On Cash
6.71%
Cap Rate
1.1
DSCR
$3,208
Rent
$35
Cashflow
Cash Flow
$3,208 income − $3,173 expenses = $35 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,502
Downpayment
20%
$65,240
Closing costs
1%
$3,262
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,208
Total Expenses
$3,173
Mortgage P&I
52%
$1,661
Property Taxes
10%
$306
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353