This property might be a fair Mid-Term investment with a projected 0.09% first-year return on $70,500 initial cash invested.
0.09%
Cash On Cash
7.17%
Cap Rate
1.1
DSCR
$3,182
Rent
$5
Cashflow
Cash Flow
$3,182 income − $3,177 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$3,177
Mortgage P&I
43%
$1,361
Property Taxes
19%
$609
Home Insurance
3%
$88
HOA
1%
$38
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350