This property might be a fair Mid-Term investment with a projected 0.13% first-year return on $65,502 initial cash invested.
0.13%
Cash On Cash
7.01%
Cap Rate
1.08
DSCR
$2,376
Rent
$7
Cashflow
Cash Flow
$2,376 income − $2,369 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,502
Downpayment
20%
$45,240
Closing costs
1%
$2,262
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,376
Total Expenses
$2,369
Mortgage P&I
51%
$1,219
Property Taxes
11%
$261
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261