Unlock all features! Tap here to upgrade
12716 Cumberland Crest Dr, Huntersville, NC 28078
3 beds • 2 baths • 1244 sqft
$386,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.41% first-year return on $81,207 initial cash invested.
-12.41%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$1,949
Rent
-$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,949 income − $2,789 expenses = $840 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,207
Downpayment
20%
$77,340
Closing costs
1%
$3,867
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,949
Total Expenses
$2,789
Mortgage P&I
100%
$1,941
Property Taxes
10%
$204
Home Insurance
7%
$138
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0