This property might be a fair Mid-Term investment with a projected 0.35% first-year return on $90,177 initial cash invested.
0.35%
Cash On Cash
7.32%
Cap Rate
1.1
DSCR
$4,104
Rent
$26
Cashflow
Cash Flow
$4,104 income − $4,078 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,177
Downpayment
20%
$68,740
Closing costs
1%
$3,437
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,104
Total Expenses
$4,078
Mortgage P&I
46%
$1,907
Property Taxes
16%
$655
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451