This property might be a fair Mid-Term investment with a projected 1.46% first-year return on $79,593 initial cash invested.
1.46%
Cash On Cash
7.45%
Cap Rate
1.14
DSCR
$3,182
Rent
$97
Cashflow
Cash Flow
$3,182 income − $3,085 expenses = $97 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,593
Downpayment
20%
$58,660
Closing costs
1%
$2,933
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,182
Total Expenses
$3,085
Mortgage P&I
50%
$1,597
Property Taxes
9%
$302
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350