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 Long-Term investment with a projected -15.06% first-year return on $135k initial cash invested.
-15.06%
Cash On Cash
3.36%
Cap Rate
0.54
DSCR
$2,904
Rent
-$1,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,904 income − $4,603 expenses = $1,699 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,447
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,904
Total Expenses
$4,603
Mortgage P&I
116%
$3,359
Property Taxes
9%
$256
Home Insurance
8%
$234
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0