This property might be a fair Mid-Term investment with a projected 0.02% first-year return on $75,645 initial cash invested.
0.02%
Cash On Cash
7.13%
Cap Rate
1.07
DSCR
$2,664
Rent
$1
Cashflow
Cash Flow
$2,664 income − $2,663 expenses = $1 cash flow
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,645
Downpayment
20%
$54,900
Closing costs
1%
$2,745
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$2,664
Total Expenses
$2,663
Mortgage P&I
57%
$1,524
Property Taxes
5%
$136
Home Insurance
4%
$96
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293