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 Mid-Term investment with a projected -1.74% first-year return on $172k initial cash invested.
-1.74%
Cash On Cash
5.98%
Cap Rate
1
DSCR
$6,129
Rent
-$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,129 income − $6,379 expenses = $250 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,341
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,129
Total Expenses
$6,379
Mortgage P&I
60%
$3,661
Property Taxes
6%
$373
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674