This property might be a fair Mid-Term investment with a projected 0.45% first-year return on $87,195 initial cash invested.
0.45%
Cash On Cash
7.03%
Cap Rate
1.09
DSCR
$3,189
Rent
$33
Cashflow
Cash Flow
$3,189 income − $3,156 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,195
Downpayment
20%
$65,900
Closing costs
1%
$3,295
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,189
Total Expenses
$3,156
Mortgage P&I
56%
$1,770
Property Taxes
6%
$185
Home Insurance
4%
$115
HOA
0%
$0
Property Management
12%
$383
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$351