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 Mid-Term investment with a projected -12.49% first-year return on $156k initial cash invested.
-12.49%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$3,210
Rent
-$1,619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,210 income − $4,829 expenses = $1,619 out of pocket
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,549
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,210
Total Expenses
$4,829
Mortgage P&I
102%
$3,271
Property Taxes
7%
$232
Home Insurance
7%
$236
HOA
0%
$0
Property Management
12%
$385
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$353