Unlock all features! Tap here to upgrade
94 Jacksonville Reservoir Rd, Jacksonville, OR 97530
3 beds • 2 baths • 2102 sqft
$777,800
View on ZillowThis property looks like a bad Mid-Term investment with a projected -12.47% first-year return on $181k initial cash invested.
-12.47%
Cash On Cash
3.5%
Cap Rate
0.57
DSCR
$4,260
Rent
-$1,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,260 income − $6,145 expenses = $1,885 out of pocket
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$156k
Closing costs
1%
$7,778
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,260
Total Expenses
$6,145
Mortgage P&I
94%
$3,983
Property Taxes
10%
$434
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$469