Unlock all features! Tap here to upgrade
16 Old Dunham'S Corner Way, Edgartown, MA 02539
3 beds • 4 baths • 2370 sqft
$2,982,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -25.91% first-year return on $626k initial cash invested.
-25.91%
Cash On Cash
1.43%
Cap Rate
0.21
DSCR
$6,500
Rent
-$13,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,500 income − $20,022 expenses = $13,522 out of pocket
Investment Breakdown
|
Purchase Price
$2983k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$626k
Downpayment
20%
$597k
Closing costs
1%
$29,825
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,500
Total Expenses
$20,022
Mortgage P&I
258%
$16,744
Property Taxes
6%
$410
Home Insurance
17%
$1,120
HOA
1%
$58
Property Management
10%
$650
CapEx
5%
$325
Vacancy
6%
$390
Maintenance
5%
$325
Other
0%
$0