This property might be a fair Long-Term investment with a projected 0.02% first-year return on $79,674 initial cash invested.
0.02%
Cash On Cash
6.97%
Cap Rate
1.08
DSCR
$3,314
Rent
$1
Cashflow
Cash Flow
$3,314 income − $3,313 expenses = $1 cash flow
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,674
Downpayment
20%
$75,880
Closing costs
1%
$3,794
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,314
Total Expenses
$3,313
Mortgage P&I
61%
$2,036
Property Taxes
8%
$279
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0