426 Laurel Springs Dr, Wintergreen Resort, VA 22967
3 beds • 3 baths • 1632 sqft
$508,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -16.41% first-year return on $107k initial cash invested.
-16.41%
Cash On Cash
2.94%
Cap Rate
0.48
DSCR
$2,337
Rent
-$1,461
Cashflow
Cash Flow
$2,337 income − $3,798 expenses = $1,461 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,087
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,337
Total Expenses
$3,798
Mortgage P&I
111%
$2,592
Property Taxes
10%
$222
Home Insurance
8%
$186
HOA
8%
$190
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0