5297 Compressor Station Rd, Bruceton Mills, WV 26525
3 beds • 4 baths • 3300 sqft
$450,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.33% first-year return on $94,668 initial cash invested.
-11.33%
Cash On Cash
4.19%
Cap Rate
0.67
DSCR
$2,303
Rent
-$894
Cashflow
Cash Flow
$2,303 income − $3,197 expenses = $894 out of pocket
Investment Breakdown
|
Purchase Price
$451k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$94,668
Downpayment
20%
$90,160
Closing costs
1%
$4,508
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,303
Total Expenses
$3,197
Mortgage P&I
102%
$2,354
Property Taxes
3%
$79
Home Insurance
7%
$166
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0