This property might be a fair Long-Term investment with a projected 0.46% first-year return on $26,250 initial cash invested.
0.46%
Cash On Cash
7.39%
Cap Rate
1.11
DSCR
$1,337
Rent
$10
Cashflow
Cash Flow
$1,337 income − $1,327 expenses = $10 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,337
Total Expenses
$1,327
Mortgage P&I
52%
$693
Property Taxes
18%
$242
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0