Unlock all features! Tap here to upgrade
15 East Hayestown Heights Road, Danbury, CT 06810
3 beds • 2 baths • 1350 sqft
$477,100
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.26% first-year return on $118k initial cash invested.
0.26%
Cash On Cash
6.7%
Cap Rate
1.09
DSCR
$5,004
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,004 income − $4,978 expenses = $26 cash flow
Investment Breakdown
|
Purchase Price
$477k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$95,420
Closing costs
1%
$4,771
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,004
Total Expenses
$4,978
Mortgage P&I
49%
$2,439
Property Taxes
13%
$672
Home Insurance
3%
$167
HOA
0%
$0
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550