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 Long-Term investment with a projected -20.67% first-year return on $232k initial cash invested.
-20.67%
Cash On Cash
2.31%
Cap Rate
0.36
DSCR
$3,855
Rent
-$3,993
Cashflow
Cash Flow
$3,855 income − $7,848 expenses = $3,993 out of pocket
Investment Breakdown
|
Purchase Price
$1104k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$232k
Downpayment
20%
$221k
Closing costs
1%
$11,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,855
Total Expenses
$7,848
Mortgage P&I
154%
$5,929
Property Taxes
13%
$514
Home Insurance
10%
$402
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0