1990 Ida And Mary Mclawhorn Road, Greenville, NC 27858
3 beds • 2 baths • 1380 sqft
$298,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -1.86% first-year return on $80,643 initial cash invested.
-1.86%
Cash On Cash
6.35%
Cap Rate
0.99
DSCR
$2,642
Rent
-$125
Cashflow
Cash Flow
$2,642 income − $2,767 expenses = $125 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,643
Downpayment
20%
$59,660
Closing costs
1%
$2,983
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,642
Total Expenses
$2,767
Mortgage P&I
60%
$1,597
Property Taxes
6%
$170
Home Insurance
4%
$101
HOA
0%
$0
Property Management
12%
$317
CapEx
4%
$106
Vacancy
3%
$79
Maintenance
4%
$106
Other
11%
$291