Unlock all features! Tap here to upgrade
9211 Point Aux Chenes Rd, Ocean Springs, MS 39564
3 beds • 2 baths • 1580 sqft
$258,700
View on ZillowThis property looks like a bad Long-Term investment with a projected -2.28% first-year return on $54,327 initial cash invested.
-2.28%
Cash On Cash
6.22%
Cap Rate
1
DSCR
$1,962
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,962 income − $2,065 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,327
Downpayment
20%
$51,740
Closing costs
1%
$2,587
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,962
Total Expenses
$2,065
Mortgage P&I
69%
$1,347
Property Taxes
6%
$110
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0