This property might be a fair Mid-Term investment with a projected 0.44% first-year return on $52,356 initial cash invested.
0.44%
Cash On Cash
7.33%
Cap Rate
1.09
DSCR
$1,632
Rent
$19
Cashflow
Cash Flow
$1,632 income − $1,613 expenses = $19 cash flow
Investment Breakdown
|
Purchase Price
$164k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,356
Downpayment
20%
$32,720
Closing costs
1%
$1,636
Rehab
0%
$0
Furnishing
11%
$18,000
Cashflow
Total Income
$1,632
Total Expenses
$1,613
Mortgage P&I
56%
$915
Property Taxes
5%
$85
Home Insurance
4%
$58
HOA
0%
$0
Property Management
12%
$196
CapEx
4%
$65
Vacancy
3%
$49
Maintenance
4%
$65
Other
11%
$180