Unlock all features! Tap here to upgrade
189 Chestnut Hill Road, Stafford Springs, CT 06076
3 beds • 2 baths • 1276 sqft
$390,800
View on ZillowThis property might be a fair Mid-Term investment with a projected 2.11% first-year return on $100k initial cash invested.
2.11%
Cash On Cash
7.1%
Cap Rate
1.17
DSCR
$4,090
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,090 income − $3,914 expenses = $176 cash flow
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$100k
Downpayment
20%
$78,160
Closing costs
1%
$3,908
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,090
Total Expenses
$3,914
Mortgage P&I
48%
$1,972
Property Taxes
10%
$414
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450