Unlock all features! Tap here to upgrade
1115 Shootflying Hill Road, Centerville, MA 02632
3 beds • 3 baths • 2325 sqft
$734,100
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.9% first-year return on $154k initial cash invested.
-9.9%
Cash On Cash
4.24%
Cap Rate
0.71
DSCR
$4,086
Rent
-$1,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,086 income − $5,358 expenses = $1,272 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$147k
Closing costs
1%
$7,341
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,086
Total Expenses
$5,358
Mortgage P&I
90%
$3,661
Property Taxes
9%
$373
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0