This property might be a fair Mid-Term investment with a projected 0.39% first-year return on $100k initial cash invested.
0.39%
Cash On Cash
7.02%
Cap Rate
1.09
DSCR
$3,686
Rent
$33
Cashflow
Cash Flow
$3,686 income − $3,653 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,550
Closing costs
1%
$3,928
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,686
Total Expenses
$3,653
Mortgage P&I
57%
$2,116
Property Taxes
4%
$147
Home Insurance
4%
$138
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405