This property could be a profitable Mid-Term investment with a projected 19.29% first-year return on $75,266 initial cash invested.
19.29%
Cash On Cash
12.61%
Cap Rate
1.95
DSCR
$4,582
Rent
$1,210
Cashflow
Cash Flow
$4,582 income − $3,372 expenses = $1,210 cash flow
Investment Breakdown
|
Purchase Price
$273k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,266
Downpayment
20%
$54,539
Closing costs
1%
$2,727
Rehab
0%
$0
Furnishing
7%
$18,000
Cashflow
Total Income
$4,582
Total Expenses
$3,372
Mortgage P&I
32%
$1,473
Property Taxes
5%
$247
Home Insurance
2%
$95
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504