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 Long-Term investment with a projected -19.06% first-year return on $163k initial cash invested.
-19.06%
Cash On Cash
2.36%
Cap Rate
0.38
DSCR
$2,840
Rent
-$2,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,840 income − $5,435 expenses = $2,595 out of pocket
Investment Breakdown
|
Purchase Price
$778k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$156k
Closing costs
1%
$7,778
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,840
Total Expenses
$5,435
Mortgage P&I
140%
$3,983
Property Taxes
15%
$434
Home Insurance
10%
$280
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0