This property might be a fair Long-Term investment with a projected 0.26% first-year return on $36,393 initial cash invested.
0.26%
Cash On Cash
7.25%
Cap Rate
1.09
DSCR
$1,558
Rent
$8
Cashflow
Cash Flow
$1,558 income − $1,550 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$173k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,393
Downpayment
20%
$34,660
Closing costs
1%
$1,733
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,558
Total Expenses
$1,550
Mortgage P&I
62%
$961
Property Taxes
8%
$119
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$156
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0