This property might be a fair Long-Term investment with a projected 0.01% first-year return on $101k initial cash invested.
0.01%
Cash On Cash
6.45%
Cap Rate
1.08
DSCR
$3,838
Rent
$1
Cashflow
Cash Flow
$3,838 income − $3,837 expenses = $1 cash flow
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,360
Closing costs
1%
$4,818
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,838
Total Expenses
$3,837
Mortgage P&I
62%
$2,398
Property Taxes
7%
$266
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0