This property might be a fair Mid-Term investment with a projected 0.56% first-year return on $86,250 initial cash invested.
0.56%
Cash On Cash
7%
Cap Rate
1.09
DSCR
$3,036
Rent
$40
Cashflow
Cash Flow
$3,036 income − $2,996 expenses = $40 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,036
Total Expenses
$2,996
Mortgage P&I
57%
$1,735
Property Taxes
4%
$116
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$364
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$334