This property might be a fair Long-Term investment with a projected 0.21% first-year return on $39,081 initial cash invested.
0.21%
Cash On Cash
6.82%
Cap Rate
1.09
DSCR
$1,676
Rent
$7
Cashflow
Cash Flow
$1,676 income − $1,669 expenses = $7 cash flow
Investment Breakdown
|
Purchase Price
$186k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,081
Downpayment
20%
$37,220
Closing costs
1%
$1,861
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,676
Total Expenses
$1,669
Mortgage P&I
58%
$966
Property Taxes
12%
$201
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0