Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.47% first-year return on $47,166 initial cash invested.
-2.47%
Cash On Cash
6.09%
Cap Rate
1
DSCR
$1,870
Rent
-$97
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,166
Downpayment
20%
$44,920
Closing costs
1%
$2,246
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$1,967
Mortgage P&I
61%
$1,142
Property Taxes
14%
$261
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
70 Gary Rd, Springfield, MA 01119 | $2,350 | 2 | 1 | 864 | 2 mi |
70 Gary Rd, Unit 0, Springfield, MA 01119 | $2,350 | 2 | 1 | 864 | 2 mi |
136 Maynard St, Springfield, MA 01109 | $2,300 | 2 | 1 | 909 | 4 mi |
34 Decker Pl, Springfield, MA 01104 | $1,500 | 2 | 1 | 1000 | 3.7 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