This property might be a fair Mid-Term investment with a projected 0.07% first-year return on $136k initial cash invested.
0.07%
Cash On Cash
6.82%
Cap Rate
1.08
DSCR
$5,583
Rent
$8
Cashflow
Cash Flow
$5,583 income − $5,575 expenses = $8 cash flow
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,641
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,583
Total Expenses
$5,575
Mortgage P&I
53%
$2,974
Property Taxes
9%
$504
Home Insurance
4%
$200
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614