This property might be a fair Mid-Term investment with a projected 0.25% first-year return on $80,979 initial cash invested.
0.25%
Cash On Cash
6.99%
Cap Rate
1.09
DSCR
$3,045
Rent
$17
Cashflow
Cash Flow
$3,045 income − $3,028 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,979
Downpayment
20%
$59,980
Closing costs
1%
$2,999
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,045
Total Expenses
$3,028
Mortgage P&I
53%
$1,609
Property Taxes
9%
$279
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335