Unlock all features! Tap here to upgrade
19647 Telegraph Springs Rd, Purcellville, VA 20132
3 beds • 2 baths • 1396 sqft
$754,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.05% first-year return on $177k initial cash invested.
-12.05%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$4,179
Rent
-$1,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,179 income − $5,951 expenses = $1,772 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$151k
Closing costs
1%
$7,548
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,179
Total Expenses
$5,951
Mortgage P&I
91%
$3,785
Property Taxes
10%
$405
Home Insurance
8%
$341
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460