127 Mountain Circle South, West Milford, NJ 07480
3 beds • 3 baths • 2754 sqft
$647,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -11.41% first-year return on $154k initial cash invested.
-11.41%
Cash On Cash
4.07%
Cap Rate
0.64
DSCR
$5,271
Rent
-$1,463
Cashflow
Cash Flow
$5,271 income − $6,734 expenses = $1,463 out of pocket
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$129k
Closing costs
1%
$6,472
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,271
Total Expenses
$6,734
Mortgage P&I
65%
$3,448
Property Taxes
24%
$1,273
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$633
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$580