This property could be a profitable Long-Term investment with a projected 17.92% first-year return on $26,250 initial cash invested.
17.92%
Cash On Cash
11.38%
Cap Rate
1.68
DSCR
$1,775
Rent
$392
Cashflow
Cash Flow
$1,775 income − $1,383 expenses = $392 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,775
Total Expenses
$1,383
Mortgage P&I
40%
$704
Property Taxes
10%
$173
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$106
Maintenance
5%
$89
Other
0%
$0