Unlock all features! Tap here to upgrade
395 Candlewood Lake Rd N, New Milford, CT 06776
4 beds • 4 baths • 3285 sqft • 2 units
$644,400
View on ZillowThis property could be a profitable Mid-Term investment with a projected 11.44% first-year return on $159k initial cash invested.
11.44%
Cash On Cash
9.8%
Cap Rate
1.55
DSCR
$8,886
Rent
$1,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,886 income − $7,367 expenses = $1,519 cash flow
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$129k
Closing costs
1%
$6,444
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$8,886
Total Expenses
$7,367
Mortgage P&I
38%
$3,387
Property Taxes
8%
$734
Home Insurance
3%
$226
HOA
0%
$0
Property Management
12%
$1,066
CapEx
4%
$355
Vacancy
3%
$267
Maintenance
4%
$355
Other
11%
$977