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 Long-Term investment with a projected -18.69% first-year return on $159k initial cash invested.
-18.69%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$2,786
Rent
-$2,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $5,255 expenses = $2,469 out of pocket
Investment Breakdown
|
Purchase Price
$755k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$151k
Closing costs
1%
$7,548
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,786
Total Expenses
$5,255
Mortgage P&I
136%
$3,785
Property Taxes
15%
$405
Home Insurance
12%
$341
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0