This property might be a fair Long-Term investment with a projected 0.79% first-year return on $34,986 initial cash invested.
0.79%
Cash On Cash
7.53%
Cap Rate
1.1
DSCR
$1,469
Rent
$23
Cashflow
Cash Flow
$1,469 income − $1,446 expenses = $23 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,986
Downpayment
20%
$33,320
Closing costs
1%
$1,666
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,469
Total Expenses
$1,446
Mortgage P&I
65%
$949
Property Taxes
4%
$56
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$147
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0