135 ROCKAFELLOW'S MILL ROAD, Flemington, NJ 08822
3 beds • 2 baths • 1792 sqft
$578,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -11.46% first-year return on $121k initial cash invested.
-11.46%
Cash On Cash
4.08%
Cap Rate
0.67
DSCR
$3,721
Rent
-$1,160
Cashflow
Cash Flow
$3,721 income − $4,881 expenses = $1,160 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$116k
Closing costs
1%
$5,785
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,721
Total Expenses
$4,881
Mortgage P&I
79%
$2,939
Property Taxes
21%
$770
Home Insurance
6%
$205
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0