207 Lake Winnepesaukee Drive, Tuckerton, NJ 08087
3 beds • 2 baths • 1506 sqft
$395,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -13.78% first-year return on $83,076 initial cash invested.
-13.78%
Cash On Cash
3.99%
Cap Rate
0.61
DSCR
$2,482
Rent
-$954
Cashflow
Cash Flow
$2,482 income − $3,436 expenses = $954 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,076
Downpayment
20%
$79,120
Closing costs
1%
$3,956
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,482
Total Expenses
$3,436
Mortgage P&I
86%
$2,145
Property Taxes
20%
$488
Home Insurance
6%
$158
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0