This property might be a fair Mid-Term investment with a projected 0.11% first-year return on $55,821 initial cash invested.
0.11%
Cash On Cash
6.87%
Cap Rate
1.08
DSCR
$1,683
Rent
$5
Cashflow
Cash Flow
$1,683 income − $1,678 expenses = $5 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,821
Downpayment
20%
$36,020
Closing costs
1%
$1,801
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,683
Total Expenses
$1,678
Mortgage P&I
57%
$959
Property Taxes
5%
$78
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$202
CapEx
4%
$67
Vacancy
3%
$50
Maintenance
4%
$67
Other
11%
$185