Unlock all features! Tap here to upgrade
39398 Moonlight Bay Trl, Pelican Rapids, MN 56572
3 beds • 2 baths • 2744 sqft
$624,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.42% first-year return on $131k initial cash invested.
-16.42%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$2,403
Rent
-$1,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,403
Total Expenses
$4,197
Mortgage P&I
127%
$3,049
Property Taxes
12%
$296
Home Insurance
9%
$228
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0