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 Long-Term investment with a projected -17.88% first-year return on $104k initial cash invested.
-17.88%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$2,868
Rent
-$1,555
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
$104k
Downpayment
20%
$99,400
Closing costs
1%
$4,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,868
Total Expenses
$4,423
Mortgage P&I
85%
$2,432
Property Taxes
16%
$471
Home Insurance
7%
$192
HOA
20%
$583
Property Management
10%
$287
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0