135 ROCKAFELLOW'S MILL ROAD, Flemington, NJ 08822
3 beds • 2 baths • 1792 sqft
$578,500
View on ZillowThis property looks like a bad Airbnb investment with a projected -19.31% first-year return on $139k initial cash invested.
-19.31%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$3,210
Rent
-$2,244
Cashflow
Cash Flow
$3,210 income − $5,454 expenses = $2,244 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
$3,210
Total Expenses
$5,454
Mortgage P&I
92%
$2,939
Property Taxes
24%
$770
Home Insurance
6%
$205
HOA
0%
$0
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802