This property looks like a bad Long-Term investment with a projected 0% first-year return on $39,123 initial cash invested.
0%
Cash On Cash
7.25%
Cap Rate
1.09
DSCR
$1,777
Rent
$0
Cashflow
Cash Flow
$1,777 income − $1,777 expenses = $0 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,123
Downpayment
20%
$37,260
Closing costs
1%
$1,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,777
Total Expenses
$1,777
Mortgage P&I
58%
$1,037
Property Taxes
11%
$203
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0