This property might be a fair Long-Term investment with a projected 4.11% first-year return on $36,750 initial cash invested.
4.11%
Cash On Cash
8.19%
Cap Rate
1.22
DSCR
$1,723
Rent
$126
Cashflow
Cash Flow
$1,723 income − $1,597 expenses = $126 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,723
Total Expenses
$1,597
Mortgage P&I
57%
$982
Property Taxes
6%
$107
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0