Unlock all features! Tap here to upgrade
7051 Winchester Grade Rd, Berkeley Springs, WV 25411
3 beds • 2 baths • 2024 sqft
$343,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -8.3% first-year return on $72,135 initial cash invested.
-8.3%
Cash On Cash
4.77%
Cap Rate
0.77
DSCR
$1,981
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,981 income − $2,480 expenses = $499 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,135
Downpayment
20%
$68,700
Closing costs
1%
$3,435
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,981
Total Expenses
$2,480
Mortgage P&I
89%
$1,764
Property Taxes
5%
$101
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0