This property might be a fair Mid-Term investment with a projected 0.18% first-year return on $131k initial cash invested.
0.18%
Cash On Cash
6.8%
Cap Rate
1.08
DSCR
$5,103
Rent
$20
Cashflow
Cash Flow
$5,103 income − $5,083 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,382
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,103
Total Expenses
$5,083
Mortgage P&I
55%
$2,828
Property Taxes
5%
$266
Home Insurance
5%
$245
HOA
0%
$10
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561