This property might be a fair Mid-Term investment with a projected 3.9% first-year return on $86,250 initial cash invested.
3.9%
Cash On Cash
8.14%
Cap Rate
1.25
DSCR
$4,166
Rent
$280
Cashflow
Cash Flow
$4,166 income − $3,886 expenses = $280 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.2%
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
$4,166
Total Expenses
$3,886
Mortgage P&I
42%
$1,758
Property Taxes
14%
$597
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458