This property might be a fair Mid-Term investment with a projected 0.54% first-year return on $61,659 initial cash invested.
0.54%
Cash On Cash
7.49%
Cap Rate
1.1
DSCR
$2,296
Rent
$28
Cashflow
Cash Flow
$2,296 income − $2,268 expenses = $28 cash flow
Investment Breakdown
|
Purchase Price
$208k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,659
Downpayment
20%
$41,580
Closing costs
1%
$2,079
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,296
Total Expenses
$2,268
Mortgage P&I
51%
$1,178
Property Taxes
10%
$238
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253