This property could be a profitable Long-Term investment with a projected 15.22% first-year return on $26,250 initial cash invested.
15.22%
Cash On Cash
10.68%
Cap Rate
1.61
DSCR
$1,801
Rent
$333
Cashflow
Cash Flow
$1,801 income − $1,468 expenses = $333 cash flow
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,801
Total Expenses
$1,468
Mortgage P&I
38%
$689
Property Taxes
15%
$267
Home Insurance
2%
$44
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0