Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.74% first-year return on $85,890 initial cash invested.
-14.74%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$2,810
Rent
-$1,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,890
Downpayment
20%
$81,800
Closing costs
1%
$4,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,810
Total Expenses
$3,865
Mortgage P&I
72%
$2,010
Property Taxes
35%
$982
Home Insurance
5%
$143
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
46 Edgecomb St, Hamden, CT 06517 | $2,699 | 3 | 1 | 1500 | 1.2 mi |
64 Ford St, Hamden, CT 06517 | $2,850 | 3 | 1.5 | 1437 | 0.4 mi |
45 Saint Mary St, Hamden, CT 06517 | $2,500 | 3 | 1 | 1446 | 1.9 mi |
76 Harmon St, Hamden, CT 06517 | $2,840 | 3 | 1 | 1637 | 0.1 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