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 Mid-Term investment with a projected -12.4% first-year return on $181k initial cash invested.
-12.4%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$4,324
Rent
-$1,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,324 income − $6,191 expenses = $1,867 out of pocket
Investment Breakdown
|
Purchase Price
$775k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$155k
Closing costs
1%
$7,750
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,324
Total Expenses
$6,191
Mortgage P&I
88%
$3,817
Property Taxes
9%
$383
Home Insurance
6%
$271
HOA
6%
$249
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476