Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.68% first-year return on $111k initial cash invested.
-9.68%
Cash On Cash
4.14%
Cap Rate
0.71
DSCR
$3,060
Rent
-$899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$106k
Closing costs
1%
$5,309
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,060
Total Expenses
$3,959
Mortgage P&I
84%
$2,578
Property Taxes
13%
$400
Home Insurance
6%
$185
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18 Brookfield Dr, Brockton, MA 02302 | $3,000 | 3 | 1 | 1228 | 0 mi |
17 Morgan St, Unit 0, Brockton, MA 02302 | $2,800 | 3 | 1 | 1200 | 1 mi |
50 Winter St, Apt 3, Brockton, MA 02302 | $2,450 | 3 | 1 | 1100 | 1 mi |
43 Frankton Ave, Brockton, MA 02301 | $3,200 | 3 | 1 | 1078 | 1.4 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