This property might be a fair Mid-Term investment with a projected 0.66% first-year return on $56,157 initial cash invested.
0.66%
Cash On Cash
7.32%
Cap Rate
1.1
DSCR
$1,767
Rent
$31
Cashflow
Cash Flow
$1,767 income − $1,736 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$182k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,157
Downpayment
20%
$36,340
Closing costs
1%
$1,817
Rehab
0%
$0
Furnishing
10%
$18,000
Cashflow
Total Income
$1,767
Total Expenses
$1,736
Mortgage P&I
57%
$1,007
Property Taxes
4%
$63
Home Insurance
4%
$65
HOA
0%
$0
Property Management
12%
$212
CapEx
4%
$71
Vacancy
3%
$53
Maintenance
4%
$71
Other
11%
$194