This property could be a profitable Long-Term investment with a projected 16.53% first-year return on $26,208 initial cash invested.
16.53%
Cash On Cash
10.84%
Cap Rate
1.64
DSCR
$1,579
Rent
$361
Cashflow
Cash Flow
$1,579 income − $1,218 expenses = $361 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,208
Downpayment
20%
$24,960
Closing costs
1%
$1,248
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,579
Total Expenses
$1,218
Mortgage P&I
44%
$687
Property Taxes
1%
$12
Home Insurance
7%
$108
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0