This property might be a fair Mid-Term investment with a projected 0.43% first-year return on $127k initial cash invested.
0.43%
Cash On Cash
7.36%
Cap Rate
1.09
DSCR
$5,394
Rent
$45
Cashflow
Cash Flow
$5,394 income − $5,349 expenses = $45 cash flow
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,190
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,394
Total Expenses
$5,349
Mortgage P&I
54%
$2,923
Property Taxes
8%
$410
Home Insurance
3%
$182
HOA
0%
$0
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593