Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.25% first-year return on $178k initial cash invested.
-17.25%
Cash On Cash
2.52%
Cap Rate
0.43
DSCR
$3,200
Rent
-$2,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,484
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,200
Total Expenses
$5,761
Mortgage P&I
131%
$4,183
Property Taxes
14%
$435
Home Insurance
9%
$303
HOA
0%
$8
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
Tickle Rd, Westport, MA 02790 | $2,800 | 3 | 2 | 2600 | 4.7 mi |
214 Horton St, Fall River, MA 02723 | $3,600 | 3 | 3 | 1400 | 4.6 mi |
20 Blueberry Ln, Dartmouth, MA 02747 | $4,000 | 4 | 2.5 | 2000 | 0.6 mi |
107 Davis Rd, Westport, MA 02790 | $2,900 | 3 | 1.5 | 1690 | 2.5 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