This property might be a fair Mid-Term investment with a projected 0.29% first-year return on $86,229 initial cash invested.
0.29%
Cash On Cash
7.05%
Cap Rate
1.09
DSCR
$3,339
Rent
$21
Cashflow
Cash Flow
$3,339 income − $3,318 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,339
Total Expenses
$3,318
Mortgage P&I
53%
$1,754
Property Taxes
9%
$314
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$367