This property might be a fair Long-Term investment with a projected 0.82% first-year return on $52,500 initial cash invested.
0.82%
Cash On Cash
7.14%
Cap Rate
1.11
DSCR
$2,337
Rent
$36
Cashflow
Cash Flow
$2,337 income − $2,301 expenses = $36 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,337
Total Expenses
$2,301
Mortgage P&I
57%
$1,335
Property Taxes
12%
$270
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0