Unlock all features! Tap here to upgrade
8 Captain Percival Road, South Yarmouth, MA 02664
3 beds • 2 baths • 1612 sqft
$635,900
View on ZillowThis property looks like a bad Mid-Term investment with a projected -2.18% first-year return on $152k initial cash invested.
-2.18%
Cash On Cash
5.61%
Cap Rate
0.98
DSCR
$5,012
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,359
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,012
Total Expenses
$5,287
Mortgage P&I
61%
$3,049
Property Taxes
6%
$309
Home Insurance
5%
$227
HOA
0%
$0
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551