Unlock all features! Tap here to upgrade
331 Falmouth Woods Road, East Falmouth, MA 02536
3 beds • 3 baths • 2461 sqft
$1,103,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -14.54% first-year return on $250k initial cash invested.
-14.54%
Cash On Cash
3.4%
Cap Rate
0.53
DSCR
$5,782
Rent
-$3,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,782 income − $8,810 expenses = $3,028 out of pocket
Investment Breakdown
|
Purchase Price
$1104k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$250k
Downpayment
20%
$221k
Closing costs
1%
$11,039
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,782
Total Expenses
$8,810
Mortgage P&I
103%
$5,929
Property Taxes
9%
$514
Home Insurance
7%
$402
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636