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 Long-Term investment with a projected -10.43% first-year return on $78,582 initial cash invested.
-10.43%
Cash On Cash
4.3%
Cap Rate
0.7
DSCR
$2,078
Rent
-$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,078 income − $2,761 expenses = $683 out of pocket
Investment Breakdown
|
Purchase Price
$374k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,582
Downpayment
20%
$74,840
Closing costs
1%
$3,742
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,078
Total Expenses
$2,761
Mortgage P&I
92%
$1,921
Property Taxes
6%
$128
Home Insurance
8%
$163
HOA
0%
$8
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0