This property might be a fair Mid-Term investment with a projected 1.32% first-year return on $86,523 initial cash invested.
1.32%
Cash On Cash
7.55%
Cap Rate
1.13
DSCR
$3,648
Rent
$95
Cashflow
Cash Flow
$3,648 income − $3,553 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,523
Downpayment
20%
$65,260
Closing costs
1%
$3,263
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,648
Total Expenses
$3,553
Mortgage P&I
50%
$1,813
Property Taxes
11%
$384
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$401