This property might be a fair Mid-Term investment with a projected 4.3% first-year return on $44,418 initial cash invested.
4.3%
Cash On Cash
8.7%
Cap Rate
1.32
DSCR
$1,494
Rent
$159
Cashflow
Cash Flow
$1,494 income − $1,335 expenses = $159 cash flow
Investment Breakdown
|
Purchase Price
$126k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,418
Downpayment
20%
$25,160
Closing costs
1%
$1,258
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,494
Total Expenses
$1,335
Mortgage P&I
46%
$693
Property Taxes
6%
$89
Home Insurance
3%
$45
HOA
0%
$0
Property Management
12%
$179
CapEx
4%
$60
Vacancy
3%
$45
Maintenance
4%
$60
Other
11%
$164