This property might be a fair Mid-Term investment with a projected 4.91% first-year return on $86,250 initial cash invested.
4.91%
Cash On Cash
8.4%
Cap Rate
1.27
DSCR
$3,428
Rent
$353
Cashflow
Cash Flow
$3,428 income − $3,075 expenses = $353 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,428
Total Expenses
$3,075
Mortgage P&I
52%
$1,784
Property Taxes
0%
$12
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377