This property could be a profitable Long-Term investment with a projected 12.81% first-year return on $26,145 initial cash invested.
12.81%
Cash On Cash
9.85%
Cap Rate
1.55
DSCR
$1,680
Rent
$279
Cashflow
Cash Flow
$1,680 income − $1,401 expenses = $279 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,145
Downpayment
20%
$24,900
Closing costs
1%
$1,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$1,401
Mortgage P&I
39%
$659
Property Taxes
14%
$240
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0