This property could be a profitable Mid-Term investment with a projected 33.86% first-year return on $46,350 initial cash invested.
33.86%
Cash On Cash
19%
Cap Rate
3.05
DSCR
$3,202
Rent
$1,308
Cashflow
Cash Flow
$3,202 income − $1,894 expenses = $1,308 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
13%
$18,000
Cashflow
Total Income
$3,202
Total Expenses
$1,894
Mortgage P&I
22%
$702
Property Taxes
2%
$57
Home Insurance
1%
$47
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352