Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.51% first-year return on $57,750 initial cash invested.
2.51%
Cash On Cash
7.15%
Cap Rate
1.19
DSCR
$2,850
Rent
$121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,750
Downpayment
20%
$55,000
Closing costs
1%
$2,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,850
Total Expenses
$2,729
Mortgage P&I
48%
$1,376
Property Taxes
18%
$517
Home Insurance
3%
$96
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
49 Union Ave, West Haven, CT 06516 | $3,000 | 3 | 2 | 1400 | 0.3 mi |
64 Savin Park, West Haven, CT 06516 | $3,100 | 3 | 2 | 1386 | 1.2 mi |
21 North St, West Haven, CT 06516 | $3,500 | 3 | 2 | 1540 | 0.2 mi |
29 Abner St, West Haven, CT 06516 | $2,950 | 3 | 2 | 1305 | 1.3 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