This property might be a fair Mid-Term investment with a projected 0.73% first-year return on $86,544 initial cash invested.
0.73%
Cash On Cash
6.76%
Cap Rate
1.11
DSCR
$3,172
Rent
$53
Cashflow
Cash Flow
$3,172 income − $3,119 expenses = $53 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,544
Downpayment
20%
$65,280
Closing costs
1%
$3,264
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,172
Total Expenses
$3,119
Mortgage P&I
52%
$1,659
Property Taxes
8%
$265
Home Insurance
4%
$116
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349