Unlock all features! Tap here to upgrade
343 Wittenburg Springs Dr, Taylorsville, NC 28681
3 beds • 3 baths • 3664 sqft
$654,900
View on ZillowThis property looks like a bad Long-Term investment with a projected -18.8% first-year return on $138k initial cash invested.
-18.8%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$2,140
Rent
-$2,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,140 income − $4,295 expenses = $2,155 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,549
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$4,295
Mortgage P&I
153%
$3,271
Property Taxes
11%
$232
Home Insurance
11%
$236
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0