This property might be a fair Long-Term investment with a projected 0.71% first-year return on $52,479 initial cash invested.
0.71%
Cash On Cash
7.55%
Cap Rate
1.11
DSCR
$2,406
Rent
$31
Cashflow
Cash Flow
$2,406 income − $2,375 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,406
Total Expenses
$2,375
Mortgage P&I
59%
$1,421
Property Taxes
10%
$241
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0