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 Long-Term investment with a projected -28.04% first-year return on $449k initial cash invested.
-28.04%
Cash On Cash
1.09%
Cap Rate
0.16
DSCR
$5,223
Rent
-$10,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,223 income − $15,719 expenses = $10,496 out of pocket
Investment Breakdown
|
Purchase Price
$2139k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$449k
Downpayment
20%
$428k
Closing costs
1%
$21,389
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,223
Total Expenses
$15,719
Mortgage P&I
233%
$12,183
Property Taxes
27%
$1,409
Home Insurance
15%
$770
HOA
0%
$0
Property Management
10%
$522
CapEx
5%
$261
Vacancy
6%
$313
Maintenance
5%
$261
Other
0%
$0