Unlock all features! Tap here to upgrade
458 Briscoe Mountain Rd, Dingmans Ferry, PA 18328
3 beds • 2 baths • 2476 sqft
$1,000,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -19.71% first-year return on $228k initial cash invested.
-19.71%
Cash On Cash
2.01%
Cap Rate
0.32
DSCR
$3,536
Rent
-$3,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,536 income − $7,281 expenses = $3,745 out of pocket
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
20%
$200k
Closing costs
1%
$10,000
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,536
Total Expenses
$7,281
Mortgage P&I
149%
$5,276
Property Taxes
13%
$454
Home Insurance
10%
$350
HOA
0%
$0
Property Management
12%
$424
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$389