Unlock all features! Tap here to upgrade
10 Quaker Meetinghouse Road, Forestdale, MA 02644
3 beds • 3 baths • 1965 sqft
$625,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -18.75% first-year return on $149k initial cash invested.
-18.75%
Cash On Cash
1.66%
Cap Rate
0.28
DSCR
$2,810
Rent
-$2,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,810 income − $5,142 expenses = $2,332 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,810
Total Expenses
$5,142
Mortgage P&I
110%
$3,083
Property Taxes
18%
$492
Home Insurance
8%
$219
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702