This property might be a fair Long-Term investment with a projected 0.93% first-year return on $34,692 initial cash invested.
0.93%
Cash On Cash
7.22%
Cap Rate
1.11
DSCR
$1,373
Rent
$27
Cashflow
Cash Flow
$1,373 income − $1,346 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,692
Downpayment
20%
$33,040
Closing costs
1%
$1,652
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,373
Total Expenses
$1,346
Mortgage P&I
65%
$898
Property Taxes
3%
$42
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$137
CapEx
5%
$69
Vacancy
6%
$82
Maintenance
5%
$69
Other
0%
$0