Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.38% first-year return on $175k initial cash invested.
-25.38%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$2,670
Rent
-$3,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$835k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$167k
Closing costs
1%
$8,354
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,670
Total Expenses
$6,380
Mortgage P&I
157%
$4,200
Property Taxes
44%
$1,188
Home Insurance
11%
$297
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
516 Orange St, Apt 41, New Haven, CT 06511 | $2,750 | 3 | 2 | 0.2 mi | |
29 Eld St, New Haven, CT 06511 | $2,950 | 2 | 1 | 1088 | 0.1 mi |
485 East St, Apt 2, New Haven, CT 06511 | $1,750 | 2 | 1 | 950 | 0.5 mi |
591 Orange St, Unit 1, New Haven, CT 06511 | $4,475 | 2 | 2 | 1730 | 0.3 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