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 Mid-Term investment with a projected -21.3% first-year return on $218k initial cash invested.
-21.3%
Cash On Cash
1.72%
Cap Rate
0.27
DSCR
$2,928
Rent
-$3,860
Cashflow
Cash Flow
$2,928 income − $6,788 expenses = $3,860 out of pocket
Investment Breakdown
|
Purchase Price
$950k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$190k
Closing costs
1%
$9,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,928
Total Expenses
$6,788
Mortgage P&I
174%
$5,105
Property Taxes
12%
$356
Home Insurance
11%
$332
HOA
0%
$0
Property Management
12%
$351
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322