This property could be a profitable Mid-Term investment with a projected 13.67% first-year return on $51,264 initial cash invested.
13.67%
Cash On Cash
11.79%
Cap Rate
1.78
DSCR
$2,433
Rent
$584
Cashflow
Cash Flow
$2,433 income − $1,849 expenses = $584 cash flow
Investment Breakdown
|
Purchase Price
$158k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,264
Downpayment
20%
$31,680
Closing costs
1%
$1,584
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$2,433
Total Expenses
$1,849
Mortgage P&I
36%
$875
Property Taxes
4%
$87
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268