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 -30.91% first-year return on $122k initial cash invested.
-30.91%
Cash On Cash
-1.64%
Cap Rate
-0.28
DSCR
$1,011
Rent
-$3,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,011 income − $4,163 expenses = $3,152 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
$1,011
Total Expenses
$4,163
Mortgage P&I
241%
$2,432
Property Taxes
47%
$471
Home Insurance
19%
$192
HOA
58%
$583
Property Management
15%
$152
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$253