This property might be a fair Mid-Term investment with a projected 0.01% first-year return on $93,579 initial cash invested.
0.01%
Cash On Cash
6.76%
Cap Rate
1.08
DSCR
$3,664
Rent
$1
Cashflow
Cash Flow
$3,664 income − $3,663 expenses = $1 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,664
Total Expenses
$3,663
Mortgage P&I
51%
$1,880
Property Taxes
11%
$410
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$440
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$403