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 Mid-Term investment with a projected -2.36% first-year return on $143k initial cash invested.
-2.36%
Cash On Cash
6.56%
Cap Rate
0.99
DSCR
$6,069
Rent
-$281
Cashflow
Cash Flow
$6,069 income − $6,350 expenses = $281 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,946
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,069
Total Expenses
$6,350
Mortgage P&I
54%
$3,288
Property Taxes
13%
$788
Home Insurance
3%
$210
HOA
0%
$0
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668