Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.27% first-year return on $89,250 initial cash invested.
-7.27%
Cash On Cash
4.71%
Cap Rate
0.81
DSCR
$2,820
Rent
-$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,250
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,820
Total Expenses
$3,361
Mortgage P&I
73%
$2,067
Property Taxes
15%
$412
Home Insurance
5%
$149
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8 Sourwood Cir, Worcester, MA 01605 | $3,750 | 4 | 2.5 | 1791 | 0.6 mi |
29 Tylee Ave, Worcester, MA 01605 | $3,000 | 4 | 2 | 2064 | 0.5 mi |
82 Green Hill Pkwy, Apt 3, Worcester, MA 01605 | $2,285 | 4 | 1 | 1500 | 0.9 mi |
121 Clark St, Worcester, MA 01606 | $2,850 | 4 | 1 | 1714 | 1.1 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