Unlock all features! Tap here to upgrade
291 Cossaduck Hill Road, North Stonington, CT 06359
3 beds • 4 baths • 2614 sqft
$644,700
View on ZillowThis property looks like a bad Mid-Term investment with a projected -7.62% first-year return on $153k initial cash invested.
-7.62%
Cash On Cash
4.76%
Cap Rate
0.76
DSCR
$4,356
Rent
-$974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,356 income − $5,330 expenses = $974 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,447
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,356
Total Expenses
$5,330
Mortgage P&I
77%
$3,359
Property Taxes
6%
$256
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479