Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.98% first-year return on $539k initial cash invested.
-7.98%
Cash On Cash
3.83%
Cap Rate
0.66
DSCR
$8,940
Rent
-$3,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,940 income − $12,523 expenses = $3,583 out of pocket
Investment Breakdown
|
Purchase Price
$1900k
Downpayment
25.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$539k
Downpayment
25%
$475k
Closing costs
1%
$19,000
Rehab
1%
$20,000
Furnishing
1%
$25,000
Cashflow
Total Income
$8,940
Total Expenses
$12,523
Mortgage P&I
103%
$9,203
Property Taxes
3%
$295
Home Insurance
7%
$663
HOA
0%
$38
Property Management
10%
$894
CapEx
5%
$447
Vacancy
6%
$536
Maintenance
5%
$447
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15 Prices Ed Way, # 322, Edgartown, MA 02539 | $11,000 | 3 | 2 | 1500 | 1.2 mi |
2 Fishermans Knot Ed309 Rd, Unit 1, Edgartown, MA 02539 | $5,500 | 3 | 2 | 2200 | 1.1 mi |
43 Edgartown Rd, Tisbury, MA 02568 | $7,500 | 3 | 2 | 1435 | 6.1 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY