This property might be a fair Long-Term investment with a projected 4.39% first-year return on $28,413 initial cash invested.
4.39%
Cash On Cash
7.96%
Cap Rate
1.23
DSCR
$1,287
Rent
$104
Cashflow
Cash Flow
$1,287 income − $1,183 expenses = $104 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,413
Downpayment
20%
$27,060
Closing costs
1%
$1,353
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,287
Total Expenses
$1,183
Mortgage P&I
57%
$729
Property Taxes
2%
$32
Home Insurance
7%
$88
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0