Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.89% first-year return on $62,790 initial cash invested.
4.89%
Cash On Cash
7.67%
Cap Rate
1.28
DSCR
$3,200
Rent
$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,200
Total Expenses
$2,944
Mortgage P&I
47%
$1,496
Property Taxes
16%
$511
Home Insurance
3%
$105
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
49 Union Ave, West Haven, CT 06516 | $3,000 | 3 | 2 | 1400 | 0.5 mi |
64 Savin Park, West Haven, CT 06516 | $3,100 | 3 | 2 | 1386 | 0.4 mi |
21 North St, West Haven, CT 06516 | $3,500 | 3 | 2 | 1540 | 0.8 mi |
125 Harding Ave, West Haven, CT 06516 | $3,300 | 3 | 2 | 1368 | 1.3 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