Unlock all features! Tap here to upgrade
139 River Valley View Dr, Harpers Ferry, WV 25425
3 beds • 2 baths • 1344 sqft
$299,000
View on ZillowThis property might be a fair Mid-Term investment with a projected 5.02% first-year return on $80,790 initial cash invested.
5.02%
Cash On Cash
8.41%
Cap Rate
1.29
DSCR
$3,237
Rent
$338
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,237 income − $2,899 expenses = $338 cash flow
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,237
Total Expenses
$2,899
Mortgage P&I
50%
$1,629
Property Taxes
2%
$66
Home Insurance
3%
$105
HOA
0%
$0
Property Management
12%
$388
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$356