Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.64% first-year return on $91,581 initial cash invested.
-17.64%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$2,960
Rent
-$1,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,581
Downpayment
20%
$87,220
Closing costs
1%
$4,361
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,960
Total Expenses
$4,306
Mortgage P&I
72%
$2,143
Property Taxes
42%
$1,243
Home Insurance
5%
$150
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
707 Circular Ave, Hamden, CT 06514 | $3,250 | 3 | 2 | 1445 | 1.4 mi |
4 Windsor Rd, Hamden, CT 06517 | $2,053 | 3 | 2 | 1464 | 1.6 mi |
171 Waite St, Hamden, CT 06517 | $3,200 | 3 | 1.5 | 1468 | 0.5 mi |
15 Townline Rd, Hamden, CT 06517 | $2,500 | 3 | 2 | 1350 | 1 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