80 Old East Brookfield Rd, North Brookfield, MA 01535
3 beds • 4 baths • 2788 sqft
$594,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -12.42% first-year return on $125k initial cash invested.
-12.42%
Cash On Cash
4.44%
Cap Rate
0.67
DSCR
$4,046
Rent
-$1,292
Cashflow
Cash Flow
$4,046 income − $5,338 expenses = $1,292 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,046
Total Expenses
$5,338
Mortgage P&I
81%
$3,288
Property Taxes
19%
$788
Home Insurance
5%
$210
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0