This property might be a fair Mid-Term investment with a projected 0.51% first-year return on $86,271 initial cash invested.
0.51%
Cash On Cash
7.2%
Cap Rate
1.1
DSCR
$3,592
Rent
$37
Cashflow
Cash Flow
$3,592 income − $3,555 expenses = $37 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,271
Downpayment
20%
$65,020
Closing costs
1%
$3,251
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,592
Total Expenses
$3,555
Mortgage P&I
49%
$1,770
Property Taxes
13%
$451
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$431
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$395