426 Laurel Springs Dr, Wintergreen Resort, VA 22967
3 beds • 3 baths • 1632 sqft
$508,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -8.42% first-year return on $125k initial cash invested.
-8.42%
Cash On Cash
4.38%
Cap Rate
0.72
DSCR
$3,506
Rent
-$876
Cashflow
Cash Flow
$3,506 income − $4,382 expenses = $876 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,087
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,506
Total Expenses
$4,382
Mortgage P&I
74%
$2,592
Property Taxes
6%
$222
Home Insurance
5%
$186
HOA
5%
$190
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386