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 Long-Term investment with a projected -10.82% first-year return on $62,643 initial cash invested.
-10.82%
Cash On Cash
4.51%
Cap Rate
0.7
DSCR
$1,761
Rent
-$565
Cashflow
Cash Flow
$1,761 income − $2,326 expenses = $565 out of pocket
Investment Breakdown
|
Purchase Price
$298k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,643
Downpayment
20%
$59,660
Closing costs
1%
$2,983
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,761
Total Expenses
$2,326
Mortgage P&I
91%
$1,597
Property Taxes
10%
$170
Home Insurance
6%
$101
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0