This property might be a fair Mid-Term investment with a projected 1.66% first-year return on $84,654 initial cash invested.
1.66%
Cash On Cash
6.93%
Cap Rate
1.15
DSCR
$3,154
Rent
$117
Cashflow
Cash Flow
$3,154 income − $3,037 expenses = $117 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,654
Downpayment
20%
$63,480
Closing costs
1%
$3,174
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,154
Total Expenses
$3,037
Mortgage P&I
50%
$1,590
Property Taxes
8%
$263
Home Insurance
4%
$112
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347