This property might be a fair Long-Term investment with a projected 1.92% first-year return on $28,728 initial cash invested.
1.92%
Cash On Cash
7.67%
Cap Rate
1.14
DSCR
$1,215
Rent
$46
Cashflow
Cash Flow
$1,215 income − $1,169 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$137k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,728
Downpayment
20%
$27,360
Closing costs
1%
$1,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,215
Total Expenses
$1,169
Mortgage P&I
63%
$767
Property Taxes
3%
$36
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0