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 might be a fair Long-Term investment with a projected 0.34% first-year return on $135k initial cash invested.
0.34%
Cash On Cash
6.93%
Cap Rate
1.1
DSCR
$5,924
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,924 income − $5,886 expenses = $38 cash flow
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,444
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,924
Total Expenses
$5,886
Mortgage P&I
57%
$3,387
Property Taxes
12%
$734
Home Insurance
4%
$226
HOA
0%
$0
Property Management
10%
$592
CapEx
5%
$296
Vacancy
6%
$355
Maintenance
5%
$296
Other
0%
$0