754 Peachtree Meadows Cir, Kernersville, NC 27284
3 beds • 3 baths • 1833 sqft
$321,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -4.73% first-year return on $85,536 initial cash invested.
-4.73%
Cash On Cash
5.87%
Cap Rate
0.88
DSCR
$2,952
Rent
-$337
Cashflow
Cash Flow
$2,952 income − $3,289 expenses = $337 out of pocket
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,536
Downpayment
20%
$64,320
Closing costs
1%
$3,216
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,952
Total Expenses
$3,289
Mortgage P&I
61%
$1,792
Property Taxes
10%
$292
Home Insurance
4%
$114
HOA
3%
$87
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$325