Unlock all features! Tap here to upgrade
15704 Cobblestone Lake Pkwy, Apple Valley, MN 55124
3 beds • 3 baths • 4024 sqft
$497,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -20.21% first-year return on $122k initial cash invested.
-20.21%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$3,108
Rent
-$2,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,108 income − $5,169 expenses = $2,061 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,400
Closing costs
1%
$4,970
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,108
Total Expenses
$5,169
Mortgage P&I
78%
$2,432
Property Taxes
15%
$471
Home Insurance
6%
$192
HOA
19%
$583
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777