This property might be a fair Long-Term investment with a projected 0.03% first-year return on $44,016 initial cash invested.
0.03%
Cash On Cash
6.82%
Cap Rate
1.08
DSCR
$1,787
Rent
$1
Cashflow
Cash Flow
$1,787 income − $1,786 expenses = $1 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,016
Downpayment
20%
$41,920
Closing costs
1%
$2,096
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,787
Total Expenses
$1,786
Mortgage P&I
62%
$1,102
Property Taxes
8%
$146
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0