Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.44% first-year return on $66,549 initial cash invested.
-1.44%
Cash On Cash
6.21%
Cap Rate
1.03
DSCR
$2,530
Rent
-$80
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,549
Downpayment
20%
$63,380
Closing costs
1%
$3,169
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,530
Total Expenses
$2,610
Mortgage P&I
63%
$1,593
Property Taxes
10%
$252
Home Insurance
4%
$108
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
91 Andrew St, Springfield, MA 01109 | $2,475 | 4 | 2 | 1525 | 0.8 mi |
5 Fredette St, Springfield, MA 01109 | $2,725 | 4 | 2 | 1548 | 1.4 mi |
55 Mandalay Rd, Springfield, MA 01118 | $3,500 | 4 | 2 | 1800 | 1 mi |
5 Barber St, Springfield, MA 01109 | $2,900 | 4 | 1.5 | 1647 | 1.6 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