Unlock all features! Tap here to upgrade
44555 Crystal Hills Way, Pelican Rapids, MN 56572
3 beds • 2 baths • 1950 sqft
$859,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -22.87% first-year return on $198k initial cash invested.
-22.87%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$1,791
Rent
-$3,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$859k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$198k
Downpayment
20%
$172k
Closing costs
1%
$8,590
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,791
Total Expenses
$5,572
Mortgage P&I
244%
$4,377
Property Taxes
16%
$284
Home Insurance
17%
$301
HOA
0%
$0
Property Management
12%
$215
CapEx
4%
$72
Vacancy
3%
$54
Maintenance
4%
$72
Other
11%
$197