This property could be a profitable Mid-Term investment with a projected 14.15% first-year return on $53,679 initial cash invested.
14.15%
Cash On Cash
11.89%
Cap Rate
1.82
DSCR
$3,159
Rent
$633
Cashflow
Cash Flow
$3,159 income − $2,526 expenses = $633 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$3,159
Total Expenses
$2,526
Mortgage P&I
29%
$925
Property Taxes
15%
$468
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347