This property might be a fair Mid-Term investment with a projected 1.17% first-year return on $86,250 initial cash invested.
1.17%
Cash On Cash
7.02%
Cap Rate
1.14
DSCR
$3,782
Rent
$84
Cashflow
Cash Flow
$3,782 income − $3,698 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$3,698
Mortgage P&I
44%
$1,667
Property Taxes
17%
$632
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416