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 Mid-Term investment with a projected -1.24% first-year return on $85,074 initial cash invested.
-1.24%
Cash On Cash
6.48%
Cap Rate
1.01
DSCR
$2,806
Rent
-$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $2,894 expenses = $88 out of pocket
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,074
Downpayment
20%
$63,880
Closing costs
1%
$3,194
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$2,894
Mortgage P&I
61%
$1,702
Property Taxes
4%
$116
Home Insurance
4%
$122
HOA
0%
$0
Property Management
12%
$337
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$309