This property might be a fair Mid-Term investment with a projected 0.08% first-year return on $94,902 initial cash invested.
0.08%
Cash On Cash
7.07%
Cap Rate
1.07
DSCR
$3,544
Rent
$6
Cashflow
Cash Flow
$3,544 income − $3,538 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$366k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,902
Downpayment
20%
$73,240
Closing costs
1%
$3,662
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,544
Total Expenses
$3,538
Mortgage P&I
57%
$2,009
Property Taxes
5%
$193
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390