Unlock all features! Tap here to upgrade
12335 Back Creek Valley Rd, Hedgesville, WV 25427
3 beds • 2 baths • 1528 sqft
$319,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.95% first-year return on $67,074 initial cash invested.
-9.95%
Cash On Cash
4.66%
Cap Rate
0.73
DSCR
$1,871
Rent
-$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,871 income − $2,427 expenses = $556 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,074
Downpayment
20%
$63,880
Closing costs
1%
$3,194
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,871
Total Expenses
$2,427
Mortgage P&I
91%
$1,702
Property Taxes
6%
$116
Home Insurance
7%
$122
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0