Unlock all features! Tap here to upgrade
511 Shenandoah Crossing Dr, Charles Town, WV 25414
3 beds • 4 baths • 3072 sqft
$775,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -19.07% first-year return on $163k initial cash invested.
-19.07%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$2,883
Rent
-$2,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,883 income − $5,469 expenses = $2,586 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,883
Total Expenses
$5,469
Mortgage P&I
132%
$3,817
Property Taxes
13%
$383
Home Insurance
9%
$271
HOA
9%
$249
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0