This property might be a fair Mid-Term investment with a projected 0.86% first-year return on $95,049 initial cash invested.
0.86%
Cash On Cash
7.24%
Cap Rate
1.12
DSCR
$4,161
Rent
$68
Cashflow
Cash Flow
$4,161 income − $4,093 expenses = $68 cash flow
Investment Breakdown
|
Purchase Price
$367k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,049
Downpayment
20%
$73,380
Closing costs
1%
$3,669
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,161
Total Expenses
$4,093
Mortgage P&I
48%
$1,979
Property Taxes
14%
$570
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458