This property might be a fair Mid-Term investment with a projected 1.05% first-year return on $86,754 initial cash invested.
1.05%
Cash On Cash
6.97%
Cap Rate
1.13
DSCR
$3,620
Rent
$76
Cashflow
Cash Flow
$3,620 income − $3,544 expenses = $76 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,754
Downpayment
20%
$65,480
Closing costs
1%
$3,274
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,620
Total Expenses
$3,544
Mortgage P&I
46%
$1,681
Property Taxes
14%
$513
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398