Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.39% first-year return on $67,179 initial cash invested.
0.39%
Cash On Cash
6.57%
Cap Rate
1.11
DSCR
$3,150
Rent
$22
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,150
Total Expenses
$3,128
Mortgage P&I
50%
$1,572
Property Taxes
20%
$624
Home Insurance
4%
$112
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
26 Barbara St, West Haven, CT 06516 | $3,000 | 4 | 2 | 1652 | 0.8 mi |
826 Dogburn Rd, Orange, CT 06477 | $5,000 | 4 | 2 | 1740 | 1.1 mi |
731 George St, New Haven, CT 06511 | $2,800 | 4 | 2 | 1620 | 1.7 mi |
31 Greenwood St, New Haven, CT 06519 | $1,800 | 4 | 2 | 1.7 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