This property might be a fair Long-Term investment with a projected 0.9% first-year return on $33,327 initial cash invested.
0.9%
Cash On Cash
7.53%
Cap Rate
1.12
DSCR
$1,617
Rent
$25
Cashflow
Cash Flow
$1,617 income − $1,592 expenses = $25 cash flow
Investment Breakdown
|
Purchase Price
$159k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,327
Downpayment
20%
$31,740
Closing costs
1%
$1,587
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,617
Total Expenses
$1,592
Mortgage P&I
55%
$890
Property Taxes
14%
$229
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0