Unlock all features! Tap here to upgrade
26 George Washington Turnpike, Burlington, CT 06013
3 beds • 2 baths • 1536 sqft
$620,000
View on ZillowThis property looks like a bad Mid-Term investment with a projected -6.54% first-year return on $148k initial cash invested.
-6.54%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$4,362
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,362 income − $5,170 expenses = $808 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,362
Total Expenses
$5,170
Mortgage P&I
71%
$3,112
Property Taxes
8%
$359
Home Insurance
5%
$217
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$480