This property might be a fair Mid-Term investment with a projected 1.98% first-year return on $87,783 initial cash invested.
1.98%
Cash On Cash
7.72%
Cap Rate
1.17
DSCR
$4,071
Rent
$145
Cashflow
Cash Flow
$4,071 income − $3,926 expenses = $145 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,783
Downpayment
20%
$66,460
Closing costs
1%
$3,323
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,071
Total Expenses
$3,926
Mortgage P&I
45%
$1,829
Property Taxes
15%
$598
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448