This property could be a profitable Mid-Term investment with a projected 12.31% first-year return on $44,250 initial cash invested.
12.31%
Cash On Cash
11.85%
Cap Rate
1.76
DSCR
$1,914
Rent
$454
Cashflow
Cash Flow
$1,914 income − $1,460 expenses = $454 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,914
Total Expenses
$1,460
Mortgage P&I
37%
$703
Property Taxes
3%
$51
Home Insurance
3%
$54
HOA
0%
$0
Property Management
12%
$230
CapEx
4%
$77
Vacancy
3%
$57
Maintenance
4%
$77
Other
11%
$211