12986 Furnace Mountain Rd, Lovettsville, VA 20180
3 beds • 4 baths • 2424 sqft
$882,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -19.38% first-year return on $185k initial cash invested.
-19.38%
Cash On Cash
2.61%
Cap Rate
0.41
DSCR
$3,511
Rent
-$2,994
Cashflow
Cash Flow
$3,511 income − $6,505 expenses = $2,994 out of pocket
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$177k
Closing costs
1%
$8,829
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,511
Total Expenses
$6,505
Mortgage P&I
135%
$4,741
Property Taxes
15%
$535
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0