This property might be a fair Mid-Term investment with a projected 4.68% first-year return on $86,733 initial cash invested.
4.68%
Cash On Cash
8.37%
Cap Rate
1.27
DSCR
$3,735
Rent
$338
Cashflow
Cash Flow
$3,735 income − $3,397 expenses = $338 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,733
Downpayment
20%
$65,460
Closing costs
1%
$3,273
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,735
Total Expenses
$3,397
Mortgage P&I
48%
$1,797
Property Taxes
6%
$214
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411