This property looks like a bad Mid-Term investment with a projected -0.02% first-year return on $77,850 initial cash invested.
-0.02%
Cash On Cash
7.11%
Cap Rate
1.07
DSCR
$2,895
Rent
-$1
Cashflow
Cash Flow
$2,895 income − $2,896 expenses = $1 out of pocket
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,895
Total Expenses
$2,896
Mortgage P&I
54%
$1,573
Property Taxes
8%
$239
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318