2559 United Copper Mine Rd #F, Chewelah, WA 99109
3 beds • 2 baths • 2100 sqft
$490,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.36% first-year return on $103k initial cash invested.
-16.36%
Cash On Cash
3.38%
Cap Rate
0.52
DSCR
$2,367
Rent
-$1,404
Cashflow
Cash Flow
$2,367 income − $3,771 expenses = $1,404 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,100
Closing costs
1%
$4,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,367
Total Expenses
$3,771
Mortgage P&I
113%
$2,668
Property Taxes
13%
$313
Home Insurance
7%
$175
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0