This property might be a fair Mid-Term investment with a projected 0.76% first-year return on $87,321 initial cash invested.
0.76%
Cash On Cash
7.19%
Cap Rate
1.11
DSCR
$3,704
Rent
$55
Cashflow
Cash Flow
$3,704 income − $3,649 expenses = $55 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,321
Downpayment
20%
$66,020
Closing costs
1%
$3,301
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,704
Total Expenses
$3,649
Mortgage P&I
48%
$1,776
Property Taxes
13%
$496
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407