Unlock all features! Tap here to upgrade
20 North Lake Shore Drive, Brookfield, CT 06804
3 beds • 4 baths • 3120 sqft
$2,138,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -23.61% first-year return on $467k initial cash invested.
-23.61%
Cash On Cash
1.85%
Cap Rate
0.27
DSCR
$7,834
Rent
-$9,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,834 income − $17,025 expenses = $9,191 out of pocket
Investment Breakdown
|
Purchase Price
$2139k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$467k
Downpayment
20%
$428k
Closing costs
1%
$21,389
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,834
Total Expenses
$17,025
Mortgage P&I
156%
$12,183
Property Taxes
18%
$1,409
Home Insurance
10%
$770
HOA
0%
$0
Property Management
12%
$940
CapEx
4%
$313
Vacancy
3%
$235
Maintenance
4%
$313
Other
11%
$862