This property might be a fair Long-Term investment with a projected 3.77% first-year return on $44,226 initial cash invested.
3.77%
Cash On Cash
7.88%
Cap Rate
1.21
DSCR
$2,079
Rent
$139
Cashflow
Cash Flow
$2,079 income − $1,940 expenses = $139 cash flow
Investment Breakdown
|
Purchase Price
$211k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,226
Downpayment
20%
$42,120
Closing costs
1%
$2,106
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,079
Total Expenses
$1,940
Mortgage P&I
55%
$1,140
Property Taxes
4%
$82
Home Insurance
4%
$77
HOA
5%
$100
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0