Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.5% first-year return on $126k initial cash invested.
-20.5%
Cash On Cash
2.29%
Cap Rate
0.37
DSCR
$3,380
Rent
-$2,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,380 income − $5,532 expenses = $2,152 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,380
Total Expenses
$5,532
Mortgage P&I
93%
$3,127
Property Taxes
20%
$676
Home Insurance
6%
$210
HOA
19%
$640
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
104 North St, Apt 801, Stamford, CT 06902 | $3,400 | 2 | 2 | 1421 | 0.3 mi |
25 Forest St, Apt 3L, Stamford, CT 06901 | $3,700 | 2 | 2 | 1371 | 0.5 mi |
35 W Broad St, Unit 404, Stamford, CT 06902 | $3,900 | 2 | 2 | 1304 | 0 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