Unlock all features! Tap here to upgrade
45 Cleaveland Acres Ct, Berkeley Springs, WV 25411
3 beds • 3 baths • 2100 sqft
$374,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.04% first-year return on $96,582 initial cash invested.
-2.04%
Cash On Cash
6.04%
Cap Rate
0.98
DSCR
$3,117
Rent
-$164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,117 income − $3,281 expenses = $164 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,582
Downpayment
20%
$74,840
Closing costs
1%
$3,742
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,117
Total Expenses
$3,281
Mortgage P&I
62%
$1,921
Property Taxes
4%
$128
Home Insurance
5%
$163
HOA
0%
$8
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343