This property might be a fair Mid-Term investment with a projected 0.34% first-year return on $52,650 initial cash invested.
0.34%
Cash On Cash
7.05%
Cap Rate
1.09
DSCR
$1,725
Rent
$15
Cashflow
Cash Flow
$1,725 income − $1,710 expenses = $15 cash flow
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,725
Total Expenses
$1,710
Mortgage P&I
51%
$885
Property Taxes
10%
$180
Home Insurance
3%
$58
HOA
0%
$0
Property Management
12%
$207
CapEx
4%
$69
Vacancy
3%
$52
Maintenance
4%
$69
Other
11%
$190