12986 Furnace Mountain Rd, Lovettsville, VA 20180
3 beds • 4 baths • 2424 sqft
$882,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.48% first-year return on $203k initial cash invested.
-12.48%
Cash On Cash
3.85%
Cap Rate
0.6
DSCR
$5,266
Rent
-$2,116
Cashflow
Cash Flow
$5,266 income − $7,382 expenses = $2,116 out of pocket
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$177k
Closing costs
1%
$8,829
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,266
Total Expenses
$7,382
Mortgage P&I
90%
$4,741
Property Taxes
10%
$535
Home Insurance
6%
$315
HOA
0%
$0
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579