Unlock all features! Tap here to upgrade
126 Old Mill Manor Ct, Berkeley Springs, WV 25411
3 beds • 3 baths • 2770 sqft
$563,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.58% first-year return on $118k initial cash invested.
-13.58%
Cash On Cash
3.65%
Cap Rate
0.59
DSCR
$2,722
Rent
-$1,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,722 income − $4,061 expenses = $1,339 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$113k
Closing costs
1%
$5,633
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,722
Total Expenses
$4,061
Mortgage P&I
107%
$2,917
Property Taxes
6%
$165
Home Insurance
8%
$205
HOA
2%
$67
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0