This property might be a fair Mid-Term investment with a projected 0.66% first-year return on $65,607 initial cash invested.
0.66%
Cash On Cash
7.52%
Cap Rate
1.11
DSCR
$2,685
Rent
$36
Cashflow
Cash Flow
$2,685 income − $2,649 expenses = $36 cash flow
Investment Breakdown
|
Purchase Price
$227k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,607
Downpayment
20%
$45,340
Closing costs
1%
$2,267
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,685
Total Expenses
$2,649
Mortgage P&I
48%
$1,278
Property Taxes
14%
$379
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295