135 ROCKAFELLOW'S MILL ROAD, Flemington, NJ 08822
3 beds • 2 baths • 1792 sqft
$578,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -1.97% first-year return on $139k initial cash invested.
-1.97%
Cash On Cash
6.08%
Cap Rate
1
DSCR
$5,582
Rent
-$229
Cashflow
Cash Flow
$5,582 income − $5,811 expenses = $229 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,785
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,582
Total Expenses
$5,811
Mortgage P&I
53%
$2,939
Property Taxes
14%
$770
Home Insurance
4%
$205
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614