This property might be a fair Long-Term investment with a projected 0.26% first-year return on $36,645 initial cash invested.
0.26%
Cash On Cash
6.99%
Cap Rate
1.1
DSCR
$1,748
Rent
$8
Cashflow
Cash Flow
$1,748 income − $1,740 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,645
Downpayment
20%
$34,900
Closing costs
1%
$1,745
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,748
Total Expenses
$1,740
Mortgage P&I
53%
$921
Property Taxes
17%
$302
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0