This property might be a fair Long-Term investment with a projected 0.28% first-year return on $47,292 initial cash invested.
0.28%
Cash On Cash
7.06%
Cap Rate
1.09
DSCR
$1,879
Rent
$11
Cashflow
Cash Flow
$1,879 income − $1,868 expenses = $11 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,292
Downpayment
20%
$45,040
Closing costs
1%
$2,252
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,879
Total Expenses
$1,868
Mortgage P&I
65%
$1,219
Property Taxes
3%
$57
Home Insurance
4%
$75
HOA
1%
$28
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0