This property might be a fair Mid-Term investment with a projected 0.74% first-year return on $102k initial cash invested.
0.74%
Cash On Cash
6.84%
Cap Rate
1.11
DSCR
$4,170
Rent
$63
Cashflow
Cash Flow
$4,170 income − $4,107 expenses = $63 cash flow
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,200
Closing costs
1%
$4,010
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,170
Total Expenses
$4,107
Mortgage P&I
49%
$2,055
Property Taxes
12%
$494
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459