127 Mountain Circle South, West Milford, NJ 07480
3 beds • 3 baths • 2754 sqft
$647,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -20.67% first-year return on $136k initial cash invested.
-20.67%
Cash On Cash
2.38%
Cap Rate
0.37
DSCR
$3,514
Rent
-$2,341
Cashflow
Cash Flow
$3,514 income − $5,855 expenses = $2,341 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,472
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,514
Total Expenses
$5,855
Mortgage P&I
98%
$3,448
Property Taxes
36%
$1,273
Home Insurance
6%
$220
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0