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 Mid-Term investment with a projected -8.22% first-year return on $122k initial cash invested.
-8.22%
Cash On Cash
4.26%
Cap Rate
0.73
DSCR
$4,302
Rent
-$838
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
$4,302
Total Expenses
$5,140
Mortgage P&I
57%
$2,432
Property Taxes
11%
$471
Home Insurance
4%
$192
HOA
14%
$583
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473