This property could be a profitable Mid-Term investment with a projected 27.76% first-year return on $44,229 initial cash invested.
27.76%
Cash On Cash
17.78%
Cap Rate
2.59
DSCR
$2,852
Rent
$1,023
Cashflow
Cash Flow
$2,852 income − $1,829 expenses = $1,023 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$2,852
Total Expenses
$1,829
Mortgage P&I
25%
$714
Property Taxes
4%
$101
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314