This property might be a fair Mid-Term investment with a projected 0.55% first-year return on $86,712 initial cash invested.
0.55%
Cash On Cash
7.13%
Cap Rate
1.1
DSCR
$3,352
Rent
$40
Cashflow
Cash Flow
$3,352 income − $3,312 expenses = $40 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,712
Downpayment
20%
$65,440
Closing costs
1%
$3,272
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,352
Total Expenses
$3,312
Mortgage P&I
53%
$1,770
Property Taxes
9%
$288
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369