Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.15% first-year return on $99,540 initial cash invested.
-9.15%
Cash On Cash
4.28%
Cap Rate
0.73
DSCR
$2,900
Rent
-$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,540
Downpayment
20%
$94,800
Closing costs
1%
$4,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,900
Total Expenses
$3,659
Mortgage P&I
79%
$2,305
Property Taxes
15%
$434
Home Insurance
6%
$166
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
31 Iowa St, Worcester, MA 01602 | $2,975 | 3 | 2 | 1632 | 0.5 mi |
102 Richmond Ave, Worcester, MA 01602 | $3,400 | 3 | 1.5 | 1700 | 0.2 mi |
11 Dubiel Dr, Worcester, MA 01609 | $1,500 | 3 | 2 | 1801 | 1.3 mi |
1 Sierra St, Worcester, MA 01602 | $1,300 | 3 | 2 | 1860 | 0.9 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