207 Lake Winnepesaukee Drive, Tuckerton, NJ 08087
3 beds • 2 baths • 1506 sqft
$395,600
View on ZillowThis property looks like a bad Mid-Term investment with a projected -3.98% first-year return on $101k initial cash invested.
-3.98%
Cash On Cash
5.94%
Cap Rate
0.91
DSCR
$3,723
Rent
-$335
Cashflow
Cash Flow
$3,723 income − $4,058 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,120
Closing costs
1%
$3,956
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,723
Total Expenses
$4,058
Mortgage P&I
58%
$2,145
Property Taxes
13%
$488
Home Insurance
4%
$158
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410