4721 Atlantic Brigantine Blvd, Brigantine, NJ 08203
3 beds • 2 baths • 1440 sqft
$1,523,500
View on ZillowThis property looks like a bad Long-Term investment with a projected -30.53% first-year return on $320k initial cash invested.
-30.53%
Cash On Cash
0.54%
Cap Rate
0.08
DSCR
$2,781
Rent
-$8,141
Cashflow
Cash Flow
$2,781 income − $10,922 expenses = $8,141 out of pocket
Investment Breakdown
|
Purchase Price
$1524k
Downpayment
20.0%
Interest Rate
7.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$320k
Downpayment
20%
$305k
Closing costs
1%
$15,235
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,781
Total Expenses
$10,922
Mortgage P&I
312%
$8,686
Property Taxes
34%
$953
Home Insurance
20%
$560
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0