Unlock all features! Tap here to upgrade
9662 Upper Applegate Rd, Jacksonville, OR 97530
3 beds • 3 baths • 2750 sqft
$1,150,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -25.86% first-year return on $260k initial cash invested.
-25.86%
Cash On Cash
0.21%
Cap Rate
0.04
DSCR
$2,099
Rent
-$5,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,099 income − $7,691 expenses = $5,592 out of pocket
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$260k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,099
Total Expenses
$7,691
Mortgage P&I
272%
$5,710
Property Taxes
27%
$571
Home Insurance
19%
$402
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$525