79760 Delight Valley School Rd, Cottage Grove, OR 97424
3 beds • 3 baths • 1988 sqft
$950,000
View on ZillowThis property looks like a bad Long-Term investment with a projected -26.16% first-year return on $200k initial cash invested.
-26.16%
Cash On Cash
1.08%
Cap Rate
0.17
DSCR
$1,952
Rent
-$4,349
Cashflow
Cash Flow
$1,952 income − $6,301 expenses = $4,349 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$200k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,952
Total Expenses
$6,301
Mortgage P&I
262%
$5,105
Property Taxes
18%
$356
Home Insurance
17%
$332
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0