This property might be a fair Mid-Term investment with a projected 0.18% first-year return on $61,512 initial cash invested.
0.18%
Cash On Cash
7.2%
Cap Rate
1.09
DSCR
$2,235
Rent
$9
Cashflow
Cash Flow
$2,235 income − $2,226 expenses = $9 cash flow
Investment Breakdown
|
Purchase Price
$207k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,512
Downpayment
20%
$41,440
Closing costs
1%
$2,072
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,235
Total Expenses
$2,226
Mortgage P&I
51%
$1,145
Property Taxes
11%
$248
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$268
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$246