This property might be a fair Long-Term investment with a projected 4.15% first-year return on $27,447 initial cash invested.
4.15%
Cash On Cash
8.18%
Cap Rate
1.24
DSCR
$1,548
Rent
$95
Cashflow
Cash Flow
$1,548 income − $1,453 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$131k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,447
Downpayment
20%
$26,140
Closing costs
1%
$1,307
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,548
Total Expenses
$1,453
Mortgage P&I
46%
$719
Property Taxes
16%
$248
Home Insurance
5%
$84
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0