Unlock all features! Tap here to upgrade
7712 Alexanders Crossing Dr, Olive Branch, MS 38654
3 beds • 2 baths • 1681 sqft
$275,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -2.68% first-year return on $57,750 initial cash invested.
-2.68%
Cash On Cash
5.95%
Cap Rate
0.98
DSCR
$2,036
Rent
-$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,036 income − $2,165 expenses = $129 out of pocket
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,036
Total Expenses
$2,165
Mortgage P&I
68%
$1,391
Property Taxes
7%
$144
Home Insurance
5%
$96
HOA
0%
$4
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0