This property might be a fair Mid-Term investment with a projected 1.41% first-year return on $86,248 initial cash invested.
1.41%
Cash On Cash
7.06%
Cap Rate
1.13
DSCR
$3,136
Rent
$101
Cashflow
Cash Flow
$3,136 income − $3,035 expenses = $101 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,248
Downpayment
20%
$64,998
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,136
Total Expenses
$3,035
Mortgage P&I
54%
$1,685
Property Taxes
5%
$171
Home Insurance
4%
$114
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$345