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 Mid-Term investment with a projected -8.05% first-year return on $121k initial cash invested.
-8.05%
Cash On Cash
4.89%
Cap Rate
0.75
DSCR
$3,550
Rent
-$812
Cashflow
Cash Flow
$3,550 income − $4,362 expenses = $812 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,100
Closing costs
1%
$4,905
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,550
Total Expenses
$4,362
Mortgage P&I
75%
$2,668
Property Taxes
9%
$313
Home Insurance
5%
$175
HOA
0%
$0
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390