Unlock all features! Tap here to upgrade
190 Silver Spring Beach Road, Eastham, MA 02642
3 beds • 2 baths • 1890 sqft
$1,252,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -17.69% first-year return on $281k initial cash invested.
-17.69%
Cash On Cash
2.43%
Cap Rate
0.39
DSCR
$5,218
Rent
-$4,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1252k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$281k
Downpayment
20%
$250k
Closing costs
1%
$12,523
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$5,218
Total Expenses
$9,359
Mortgage P&I
124%
$6,470
Property Taxes
13%
$661
Home Insurance
9%
$453
HOA
0%
$0
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574