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 Mid-Term investment with a projected -9.6% first-year return on $149k initial cash invested.
-9.6%
Cash On Cash
3.84%
Cap Rate
0.66
DSCR
$3,604
Rent
-$1,193
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
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,245
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,604
Total Expenses
$4,797
Mortgage P&I
85%
$3,049
Property Taxes
8%
$296
Home Insurance
6%
$228
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396