5297 Compressor Station Rd, Bruceton Mills, WV 26525
3 beds • 4 baths • 3300 sqft
$450,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.4% first-year return on $113k initial cash invested.
-3.4%
Cash On Cash
5.78%
Cap Rate
0.92
DSCR
$3,454
Rent
-$319
Cashflow
Cash Flow
$3,454 income − $3,773 expenses = $319 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$90,160
Closing costs
1%
$4,508
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,454
Total Expenses
$3,773
Mortgage P&I
68%
$2,354
Property Taxes
2%
$79
Home Insurance
5%
$166
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380