Unlock all features! Tap here to upgrade
289 Quaker Meetinghouse Rd, East Sandwich, MA 02537
3 beds • 3 baths • 1998 sqft
$740,300
View on ZillowThis property looks like a bad Long-Term investment with a projected -9.24% first-year return on $155k initial cash invested.
-9.24%
Cash On Cash
4.5%
Cap Rate
0.74
DSCR
$4,318
Rent
-$1,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,318 income − $5,515 expenses = $1,197 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$148k
Closing costs
1%
$7,403
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,318
Total Expenses
$5,515
Mortgage P&I
87%
$3,757
Property Taxes
9%
$376
Home Insurance
6%
$259
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0