3940 Us Highway 26 85 Hwy #85, Torrington, WY 82240
3 beds • 2 baths • 1872 sqft
$230,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.71% first-year return on $66,300 initial cash invested.
-2.71%
Cash On Cash
6.36%
Cap Rate
0.95
DSCR
$2,062
Rent
-$150
Cashflow
Cash Flow
$2,062 income − $2,212 expenses = $150 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,062
Total Expenses
$2,212
Mortgage P&I
62%
$1,287
Property Taxes
7%
$145
Home Insurance
4%
$80
HOA
0%
$0
Property Management
12%
$247
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$227