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 Long-Term investment with a projected -14.15% first-year return on $130k initial cash invested.
-14.15%
Cash On Cash
3.33%
Cap Rate
0.55
DSCR
$2,908
Rent
-$1,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,908 income − $4,443 expenses = $1,535 out of pocket
Investment Breakdown
|
Purchase Price
$620k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$124k
Closing costs
1%
$6,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,908
Total Expenses
$4,443
Mortgage P&I
107%
$3,112
Property Taxes
12%
$359
Home Insurance
7%
$217
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0