This property might be a fair Long-Term investment with a projected 0.26% first-year return on $27,930 initial cash invested.
0.26%
Cash On Cash
7.02%
Cap Rate
1.08
DSCR
$1,082
Rent
$6
Cashflow
Cash Flow
$1,082 income − $1,076 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,930
Downpayment
20%
$26,600
Closing costs
1%
$1,330
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,082
Total Expenses
$1,076
Mortgage P&I
66%
$718
Property Taxes
3%
$30
Home Insurance
4%
$47
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0