This property could be a profitable Long-Term investment with a projected 13.99% first-year return on $28,140 initial cash invested.
13.99%
Cash On Cash
10.27%
Cap Rate
1.55
DSCR
$1,584
Rent
$328
Cashflow
Cash Flow
$1,584 income − $1,256 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$134k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,140
Downpayment
20%
$26,800
Closing costs
1%
$1,340
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,584
Total Expenses
$1,256
Mortgage P&I
47%
$740
Property Taxes
5%
$87
Home Insurance
1%
$18
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0