Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.13% first-year return on $62,790 initial cash invested.
-1.13%
Cash On Cash
6.28%
Cap Rate
1.07
DSCR
$3,100
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,100
Total Expenses
$3,159
Mortgage P&I
47%
$1,470
Property Taxes
25%
$778
Home Insurance
3%
$105
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
88 Hyde St, New Haven, CT 06512 | $5,000 | 4 | 2.5 | 2008 | 0.6 mi |
129 Hall St, New Haven, CT 06512 | $2,990 | 4 | 2 | 1740 | 0.5 mi |
30 Waldo St, East Haven, CT 06512 | $2,950 | 4 | 2 | 1744 | 1.2 mi |
85 Pardee St, New Haven, CT 06513 | $2,750 | 4 | 2 | 1462 | 1.5 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