781 Devils Knob Loop, Wintergreen Resort, VA 22967
3 beds • 3 baths • 2301 sqft
$571,800
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.77% first-year return on $120k initial cash invested.
-9.77%
Cash On Cash
4.38%
Cap Rate
0.72
DSCR
$3,052
Rent
-$978
Cashflow
Cash Flow
$3,052 income − $4,030 expenses = $978 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$114k
Closing costs
1%
$5,718
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,052
Total Expenses
$4,030
Mortgage P&I
95%
$2,914
Property Taxes
4%
$116
Home Insurance
7%
$206
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0