4721 Atlantic Brigantine Blvd, Brigantine, NJ 08203
3 beds • 2 baths • 1440 sqft
$1,523,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -26.44% first-year return on $338k initial cash invested.
-26.44%
Cash On Cash
1.11%
Cap Rate
0.16
DSCR
$4,172
Rent
-$7,446
Cashflow
Cash Flow
$4,172 income − $11,618 expenses = $7,446 out of pocket
Investment Breakdown
|
Purchase Price
$1524k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$338k
Downpayment
20%
$305k
Closing costs
1%
$15,235
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$4,172
Total Expenses
$11,618
Mortgage P&I
208%
$8,686
Property Taxes
23%
$953
Home Insurance
13%
$560
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459