This property might be a fair Mid-Term investment with a projected 3.79% first-year return on $46,854 initial cash invested.
3.79%
Cash On Cash
8.52%
Cap Rate
1.29
DSCR
$1,742
Rent
$148
Cashflow
Cash Flow
$1,742 income − $1,594 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$137k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,854
Downpayment
20%
$27,480
Closing costs
1%
$1,374
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$1,742
Total Expenses
$1,594
Mortgage P&I
44%
$758
Property Taxes
10%
$182
Home Insurance
4%
$61
HOA
0%
$0
Property Management
12%
$209
CapEx
4%
$70
Vacancy
3%
$52
Maintenance
4%
$70
Other
11%
$192