This property could be a profitable Mid-Term investment with a projected 31.07% first-year return on $45,846 initial cash invested.
31.07%
Cash On Cash
18.61%
Cap Rate
2.8
DSCR
$3,345
Rent
$1,187
Cashflow
Cash Flow
$3,345 income − $2,158 expenses = $1,187 cash flow
Investment Breakdown
|
Purchase Price
$133k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,846
Downpayment
20%
$26,520
Closing costs
1%
$1,326
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$3,345
Total Expenses
$2,158
Mortgage P&I
22%
$735
Property Taxes
7%
$223
Home Insurance
2%
$63
HOA
0%
$0
Property Management
12%
$401
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368