Unlock all features! Tap here to upgrade
815 Osterville West Barnstable Rd, Marstons Mills, MA 02648
4 beds • 1 baths • 1152 sqft
$539,300
View on ZillowThis property looks like a bad Mid-Term investment with a projected -1.46% first-year return on $137k initial cash invested.
-1.46%
Cash On Cash
5.86%
Cap Rate
1
DSCR
$4,461
Rent
-$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$108k
Closing costs
1%
$5,393
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,461
Total Expenses
$4,628
Mortgage P&I
59%
$2,623
Property Taxes
7%
$300
Home Insurance
4%
$189
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$491