This property might be a fair Long-Term investment with a projected 0.03% first-year return on $36,750 initial cash invested.
0.03%
Cash On Cash
7.21%
Cap Rate
1.07
DSCR
$1,422
Rent
$1
Cashflow
Cash Flow
$1,422 income − $1,421 expenses = $1 cash flow
Investment Breakdown
|
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,422
Total Expenses
$1,421
Mortgage P&I
69%
$979
Property Taxes
1%
$12
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0