This property looks like a bad Mid-Term investment with a projected -1.51% first-year return on $96,729 initial cash invested.
-1.51%
Cash On Cash
6.38%
Cap Rate
1
DSCR
$3,222
Rent
-$122
Cashflow
Cash Flow
$3,222 income − $3,344 expenses = $122 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,729
Downpayment
20%
$74,980
Closing costs
1%
$3,749
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,222
Total Expenses
$3,344
Mortgage P&I
62%
$1,986
Property Taxes
4%
$131
Home Insurance
4%
$131
HOA
0%
$0
Property Management
12%
$387
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354