This property might be a fair Mid-Term investment with a projected 0.78% first-year return on $53,574 initial cash invested.
0.78%
Cash On Cash
7.46%
Cap Rate
1.11
DSCR
$1,652
Rent
$35
Cashflow
Cash Flow
$1,652 income − $1,617 expenses = $35 cash flow
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,574
Downpayment
20%
$33,880
Closing costs
1%
$1,694
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,652
Total Expenses
$1,617
Mortgage P&I
58%
$952
Property Taxes
3%
$48
Home Insurance
3%
$55
HOA
0%
$0
Property Management
12%
$198
CapEx
4%
$66
Vacancy
3%
$50
Maintenance
4%
$66
Other
11%
$182