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 looks like a bad Long-Term investment with a projected -7.37% first-year return on $82,068 initial cash invested.
-7.37%
Cash On Cash
4.93%
Cap Rate
0.81
DSCR
$2,727
Rent
-$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $3,231 expenses = $504 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,068
Downpayment
20%
$78,160
Closing costs
1%
$3,908
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,727
Total Expenses
$3,231
Mortgage P&I
72%
$1,972
Property Taxes
15%
$414
Home Insurance
5%
$136
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$136
Vacancy
6%
$164
Maintenance
5%
$136
Other
0%
$0