This property might be a fair Mid-Term investment with a projected 0.89% first-year return on $55,107 initial cash invested.
0.89%
Cash On Cash
7.53%
Cap Rate
1.12
DSCR
$1,908
Rent
$41
Cashflow
Cash Flow
$1,908 income − $1,867 expenses = $41 cash flow
Investment Breakdown
|
Purchase Price
$177k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,107
Downpayment
20%
$35,340
Closing costs
1%
$1,767
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,908
Total Expenses
$1,867
Mortgage P&I
52%
$992
Property Taxes
9%
$164
Home Insurance
3%
$63
HOA
0%
$0
Property Management
12%
$229
CapEx
4%
$76
Vacancy
3%
$57
Maintenance
4%
$76
Other
11%
$210