This property might be a fair Mid-Term investment with a projected 4.56% first-year return on $49,479 initial cash invested.
4.56%
Cash On Cash
8.55%
Cap Rate
1.32
DSCR
$1,800
Rent
$188
Cashflow
Cash Flow
$1,800 income − $1,612 expenses = $188 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$49,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
12%
$18,000
Cashflow
Total Income
$1,800
Total Expenses
$1,612
Mortgage P&I
45%
$808
Property Taxes
8%
$140
Home Insurance
3%
$52
HOA
0%
$0
Property Management
12%
$216
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$198