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 Long-Term investment with a projected -16.47% first-year return on $131k initial cash invested.
-16.47%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$2,695
Rent
-$1,801
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
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,695
Total Expenses
$4,496
Mortgage P&I
114%
$3,083
Property Taxes
18%
$492
Home Insurance
8%
$219
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0