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 Long-Term investment with a projected -12.3% first-year return on $48,300 initial cash invested.
-12.3%
Cash On Cash
4.49%
Cap Rate
0.67
DSCR
$1,375
Rent
-$495
Cashflow
Cash Flow
$1,375 income − $1,870 expenses = $495 out of pocket
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,375
Total Expenses
$1,870
Mortgage P&I
94%
$1,287
Property Taxes
11%
$145
Home Insurance
6%
$80
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$82
Maintenance
5%
$69
Other
0%
$0