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 Mid-Term investment with a projected -9.06% first-year return on $149k initial cash invested.
-9.06%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$4,042
Rent
-$1,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$4,042
Total Expenses
$5,169
Mortgage P&I
76%
$3,083
Property Taxes
12%
$492
Home Insurance
5%
$219
HOA
0%
$0
Property Management
12%
$485
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445