Unlock all features! Tap here to upgrade
47 Magnolia Boulevard Former Cedar Ln, Colonial Beach, VA 22443
3 beds • 3 baths • 1504 sqft
$328,500
View on ZillowThis property might be a fair Long-Term investment with a projected 0.71% first-year return on $68,985 initial cash invested.
0.71%
Cash On Cash
6.51%
Cap Rate
1.1
DSCR
$2,411
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,411 income − $2,370 expenses = $41 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,985
Downpayment
20%
$65,700
Closing costs
1%
$3,285
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,411
Total Expenses
$2,370
Mortgage P&I
67%
$1,619
Property Taxes
0%
$8
Home Insurance
5%
$115
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0