Unlock all features! Tap here to upgrade
47 Stoney Pond Circle, Marstons Mills, MA 02648
3 beds • 3 baths • 2704 sqft
$1,039,200
View on ZillowThis property looks like a bad Long-Term investment with a projected -17.29% first-year return on $218k initial cash invested.
-17.29%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$4,386
Rent
-$3,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1039k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$218k
Downpayment
20%
$208k
Closing costs
1%
$10,392
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,386
Total Expenses
$7,531
Mortgage P&I
121%
$5,303
Property Taxes
16%
$714
Home Insurance
9%
$374
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0