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 Mid-Term investment with a projected -4.28% first-year return on $99,207 initial cash invested.
-4.28%
Cash On Cash
5.29%
Cap Rate
0.88
DSCR
$2,924
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,924 income − $3,278 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$387k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,207
Downpayment
20%
$77,340
Closing costs
1%
$3,867
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,924
Total Expenses
$3,278
Mortgage P&I
66%
$1,941
Property Taxes
7%
$204
Home Insurance
5%
$138
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322