This property could be a profitable Mid-Term investment with a projected 10.89% first-year return on $86,250 initial cash invested.
10.89%
Cash On Cash
9.73%
Cap Rate
1.56
DSCR
$4,200
Rent
$783
Cashflow
Cash Flow
$4,200 income − $3,417 expenses = $783 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,200
Total Expenses
$3,417
Mortgage P&I
40%
$1,685
Property Taxes
5%
$190
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462