Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.23% first-year return on $85,176 initial cash invested.
-4.23%
Cash On Cash
5.53%
Cap Rate
0.93
DSCR
$3,020
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,176
Downpayment
20%
$81,120
Closing costs
1%
$4,056
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,020
Total Expenses
$3,320
Mortgage P&I
67%
$2,019
Property Taxes
12%
$352
Home Insurance
5%
$164
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1 Triangle St, Worcester, MA 01606 | $2,990 | 3 | 2 | 1200 | 0.6 mi |
7 Darrow St, Worcester, MA 01606 | $2,995 | 3 | 2 | 1543 | 0.1 mi |
585 Burncoat St, Worcester, MA 01606 | $3,500 | 3 | 1.5 | 1392 | 0.4 mi |
29 Amesbury St, Worcester, MA 01605 | $2,695 | 3 | 2 | 1200 | 2.8 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