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 -19.38% first-year return on $122k initial cash invested.
-19.38%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$3,273
Rent
-$1,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$3,273
Total Expenses
$5,249
Mortgage P&I
74%
$2,432
Property Taxes
14%
$471
Home Insurance
6%
$192
HOA
18%
$583
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$818