This property might be a fair Long-Term investment with a projected 6.17% first-year return on $26,250 initial cash invested.
6.17%
Cash On Cash
8.66%
Cap Rate
1.28
DSCR
$1,276
Rent
$135
Cashflow
Cash Flow
$1,276 income − $1,141 expenses = $135 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,276
Total Expenses
$1,141
Mortgage P&I
55%
$703
Property Taxes
4%
$51
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0