This property might be a fair Long-Term investment with a projected 3.39% first-year return on $26,586 initial cash invested.
3.39%
Cash On Cash
7.77%
Cap Rate
1.2
DSCR
$1,253
Rent
$75
Cashflow
Cash Flow
$1,253 income − $1,178 expenses = $75 cash flow
Investment Breakdown
|
Purchase Price
$127k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,586
Downpayment
20%
$25,320
Closing costs
1%
$1,266
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,253
Total Expenses
$1,178
Mortgage P&I
54%
$682
Property Taxes
10%
$124
Home Insurance
4%
$46
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$63
Vacancy
6%
$75
Maintenance
5%
$63
Other
0%
$0