This property might be a fair Mid-Term investment with a projected 0.05% first-year return on $75,435 initial cash invested.
0.05%
Cash On Cash
6.79%
Cap Rate
1.1
DSCR
$3,382
Rent
$3
Cashflow
Cash Flow
$3,382 income − $3,379 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$274k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,435
Downpayment
20%
$54,700
Closing costs
1%
$2,735
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$3,382
Total Expenses
$3,379
Mortgage P&I
42%
$1,410
Property Taxes
21%
$720
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$406
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372