Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.62% first-year return on $89,922 initial cash invested.
-19.62%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$2,170
Rent
-$1,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,922
Downpayment
20%
$85,640
Closing costs
1%
$4,282
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$3,640
Mortgage P&I
97%
$2,105
Property Taxes
39%
$841
Home Insurance
6%
$131
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
86 Webb St, Hamden, CT 06517 | $2,000 | 2 | 1 | 934 | 0.8 mi |
283 Ogden St, New Haven, CT 06511 | $2,950 | 2 | 1 | 1046 | 0.2 mi |
1 Reservoir St, New Haven, CT 06511 | $3,200 | 2 | 1 | 1046 | 0.2 mi |
500 Prospect St, Apt 3G, New Haven, CT 06511 | $2,600 | 2 | 2 | 1331 | 0.5 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