This property might be a fair Long-Term investment with a projected 0.16% first-year return on $44,625 initial cash invested.
0.16%
Cash On Cash
7.21%
Cap Rate
1.08
DSCR
$1,732
Rent
$6
Cashflow
Cash Flow
$1,732 income − $1,726 expenses = $6 cash flow
Investment Breakdown
|
Purchase Price
$213k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,625
Downpayment
20%
$42,500
Closing costs
1%
$2,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,732
Total Expenses
$1,726
Mortgage P&I
68%
$1,183
Property Taxes
1%
$12
Home Insurance
5%
$80
HOA
0%
$0
Property Management
10%
$173
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0