This property might be a fair Mid-Term investment with a projected 0.36% first-year return on $79,551 initial cash invested.
0.36%
Cash On Cash
7%
Cap Rate
1.1
DSCR
$3,327
Rent
$24
Cashflow
Cash Flow
$3,327 income − $3,303 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,551
Downpayment
20%
$58,620
Closing costs
1%
$2,931
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,327
Total Expenses
$3,303
Mortgage P&I
47%
$1,553
Property Taxes
15%
$514
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366