Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.6% first-year return on $205k initial cash invested.
-19.6%
Cash On Cash
1.77%
Cap Rate
0.31
DSCR
$3,970
Rent
-$3,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$975k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$205k
Downpayment
20%
$195k
Closing costs
1%
$9,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,970
Total Expenses
$7,315
Mortgage P&I
115%
$4,583
Property Taxes
34%
$1,360
Home Insurance
9%
$341
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
68 Anderson St, Apt C, New Haven, CT 06511 | $4,500 | 3 | 2.5 | 1693 | 0.4 mi |
136 Nash St, New Haven, CT 06511 | $2,750 | 4 | 2 | 2434 | 0.5 mi |
855 State St, New Haven, CT 06511 | $4,800 | 4 | 3 | 3114 | 0.5 mi |
516 Orange St, Apt 41, New Haven, CT 06511 | $2,750 | 3 | 2 | 0.4 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