Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.14% first-year return on $58,107 initial cash invested.
5.14%
Cash On Cash
7.58%
Cap Rate
1.29
DSCR
$2,790
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$277k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,107
Downpayment
20%
$55,340
Closing costs
1%
$2,767
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,790
Total Expenses
$2,541
Mortgage P&I
49%
$1,359
Property Taxes
13%
$376
Home Insurance
3%
$80
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
128 Eagle St, New Haven, CT 06511 | $3,800 | 2 | 2 | 1088 | 2.3 mi |
167 Old Foxon Rd, New Haven, CT 06513 | $1,995 | 2 | 1.5 | 1088 | 1 mi |
4 Windsor Rd, Hamden, CT 06517 | $2,053 | 3 | 2 | 1464 | 1.6 mi |
4 Hellstrom Rd, East Haven, CT 06512 | $3,500 | 3 | 2 | 1436 | 2.1 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