This property might be a fair Mid-Term investment with a projected 0.56% first-year return on $88,371 initial cash invested.
0.56%
Cash On Cash
7.34%
Cap Rate
1.1
DSCR
$3,802
Rent
$41
Cashflow
Cash Flow
$3,802 income − $3,761 expenses = $41 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,371
Downpayment
20%
$67,020
Closing costs
1%
$3,351
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,802
Total Expenses
$3,761
Mortgage P&I
49%
$1,856
Property Taxes
13%
$496
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418