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 Mid-Term investment with a projected -22.16% first-year return on $644k initial cash invested.
-22.16%
Cash On Cash
2.11%
Cap Rate
0.31
DSCR
$9,750
Rent
-$11,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,750 income − $21,646 expenses = $11,896 out of pocket
Investment Breakdown
|
Purchase Price
$2983k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$644k
Downpayment
20%
$597k
Closing costs
1%
$29,825
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,750
Total Expenses
$21,646
Mortgage P&I
172%
$16,744
Property Taxes
4%
$410
Home Insurance
11%
$1,120
HOA
1%
$58
Property Management
12%
$1,170
CapEx
4%
$390
Vacancy
3%
$292
Maintenance
4%
$390
Other
11%
$1,072