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 Mid-Term investment with a projected -0.8% first-year return on $173k initial cash invested.
-0.8%
Cash On Cash
6.32%
Cap Rate
1.04
DSCR
$6,477
Rent
-$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,477 income − $6,593 expenses = $116 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,403
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,477
Total Expenses
$6,593
Mortgage P&I
58%
$3,757
Property Taxes
6%
$376
Home Insurance
4%
$259
HOA
0%
$0
Property Management
12%
$777
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$712