This property could be a profitable Mid-Term investment with a projected 12.72% first-year return on $44,229 initial cash invested.
12.72%
Cash On Cash
11.59%
Cap Rate
1.83
DSCR
$1,954
Rent
$469
Cashflow
Cash Flow
$1,954 income − $1,485 expenses = $469 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,954
Total Expenses
$1,485
Mortgage P&I
34%
$659
Property Taxes
6%
$118
Home Insurance
2%
$44
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215