This property could be a profitable Long-Term investment with a projected 25.07% first-year return on $26,229 initial cash invested.
25.07%
Cash On Cash
13.04%
Cap Rate
1.9
DSCR
$1,901
Rent
$548
Cashflow
Cash Flow
$1,901 income − $1,353 expenses = $548 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,901
Total Expenses
$1,353
Mortgage P&I
38%
$714
Property Taxes
5%
$101
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0