Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.04% first-year return on $60,879 initial cash invested.
0.04%
Cash On Cash
6.48%
Cap Rate
1.1
DSCR
$2,760
Rent
$2
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$290k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,879
Downpayment
20%
$57,980
Closing costs
1%
$2,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,760
Total Expenses
$2,758
Mortgage P&I
52%
$1,425
Property Taxes
19%
$513
Home Insurance
4%
$102
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8 Thomas St, West Haven, CT 06516 | $2,900 | 3 | 1 | 1000 | 0.6 mi |
128 Grove Pl, West Haven, CT 06516 | $2,900 | 3 | 1 | 1496 | 1.3 mi |
5 Graham Ave, West Haven, CT 06516 | $2,800 | 3 | 1.5 | 1405 | 0.5 mi |
323 Shingle Hill Rd, West Haven, CT 06516 | $3,200 | 3 | 1.5 | 1352 | 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