Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14% first-year return on $78,750 initial cash invested.
-14%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$2,110
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,110 income − $3,029 expenses = $919 out of pocket
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,750
Downpayment
20%
$75,000
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$3,029
Mortgage P&I
89%
$1,881
Property Taxes
22%
$460
Home Insurance
7%
$138
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
343 Aetna Ave, Torrington, CT 06790 | $2,300 | 3 | 2 | 1464 | 1.3 mi |
17 Woodbine St, Torrington, CT 06790 | $2,200 | 3 | 1.5 | 1430 | 1.9 mi |
63 Smith St, Torrington, CT 06790 | $2,200 | 3 | 1.5 | 1392 | 1.7 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