This property might be a fair Mid-Term investment with a projected 0.44% first-year return on $92,109 initial cash invested.
0.44%
Cash On Cash
7.27%
Cap Rate
1.09
DSCR
$3,639
Rent
$34
Cashflow
Cash Flow
$3,639 income − $3,605 expenses = $34 cash flow
Investment Breakdown
|
Purchase Price
$353k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,109
Downpayment
20%
$70,580
Closing costs
1%
$3,529
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,639
Total Expenses
$3,605
Mortgage P&I
54%
$1,958
Property Taxes
8%
$283
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400