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 Mid-Term investment with a projected -0.05% first-year return on $90,135 initial cash invested.
-0.05%
Cash On Cash
6.56%
Cap Rate
1.07
DSCR
$2,972
Rent
-$4
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,972 income − $2,976 expenses = $4 out of pocket
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,135
Downpayment
20%
$68,700
Closing costs
1%
$3,435
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,972
Total Expenses
$2,976
Mortgage P&I
59%
$1,764
Property Taxes
3%
$101
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$357
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$327