This property might be a fair Mid-Term investment with a projected 7.75% first-year return on $44,292 initial cash invested.
7.75%
Cash On Cash
9.85%
Cap Rate
1.53
DSCR
$1,731
Rent
$286
Cashflow
Cash Flow
$1,731 income − $1,445 expenses = $286 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,292
Downpayment
20%
$25,040
Closing costs
1%
$1,252
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,731
Total Expenses
$1,445
Mortgage P&I
39%
$673
Property Taxes
8%
$133
Home Insurance
3%
$51
HOA
0%
$0
Property Management
12%
$208
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$190