Unlock all features! Tap here to upgrade
120 Huntington Tpke Unit 810, Bridgeport, CT 06610
1 beds • 2 baths • 947 sqft
$170,100
View on ZillowThis property could be a profitable Mid-Term investment with a projected 17.63% first-year return on $41,721 initial cash invested.
17.63%
Cash On Cash
11.44%
Cap Rate
1.79
DSCR
$2,631
Rent
$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $2,018 expenses = $613 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,721
Downpayment
20%
$34,020
Closing costs
1%
$1,701
Rehab
0%
$0
Furnishing
4%
$6,000
Cashflow
Total Income
$2,631
Total Expenses
$2,018
Mortgage P&I
34%
$904
Property Taxes
6%
$160
Home Insurance
2%
$60
HOA
0%
$0
Property Management
12%
$316
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289