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 Long-Term investment with a projected -9.99% first-year return on $134k initial cash invested.
-9.99%
Cash On Cash
3.97%
Cap Rate
0.69
DSCR
$3,341
Rent
-$1,112
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
$134k
Downpayment
20%
$127k
Closing costs
1%
$6,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,341
Total Expenses
$4,453
Mortgage P&I
91%
$3,049
Property Taxes
9%
$309
Home Insurance
7%
$227
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0