Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.08% first-year return on $101k initial cash invested.
-9.08%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$3,000
Rent
-$764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$481k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,160
Closing costs
1%
$4,808
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,000
Total Expenses
$3,764
Mortgage P&I
80%
$2,406
Property Taxes
14%
$410
Home Insurance
6%
$168
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
21 North St, West Haven, CT 06516 | $3,500 | 3 | 2 | 1540 | 0.1 mi |
49 Union Ave, West Haven, CT 06516 | $3,000 | 3 | 2 | 1400 | 0.2 mi |
64 Savin Park, West Haven, CT 06516 | $3,100 | 3 | 2 | 1386 | 1.1 mi |
29 Abner St, West Haven, CT 06516 | $2,950 | 3 | 2 | 1305 | 1.1 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality