This property might be a fair Mid-Term investment with a projected 0.01% first-year return on $88,350 initial cash invested.
0.01%
Cash On Cash
7.12%
Cap Rate
1.07
DSCR
$3,352
Rent
$1
Cashflow
Cash Flow
$3,352 income − $3,351 expenses = $1 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,352
Total Expenses
$3,351
Mortgage P&I
55%
$1,853
Property Taxes
7%
$241
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369