This property might be a fair Mid-Term investment with a projected 0.45% first-year return on $95,490 initial cash invested.
0.45%
Cash On Cash
7.24%
Cap Rate
1.09
DSCR
$3,759
Rent
$36
Cashflow
Cash Flow
$3,759 income − $3,723 expenses = $36 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,759
Total Expenses
$3,723
Mortgage P&I
54%
$2,041
Property Taxes
7%
$276
Home Insurance
3%
$129
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413