Unlock all features! Tap here to upgrade
409 Torringford East Street, Torrington, CT 06790
3 beds • 3 baths • 1344 sqft
$384,100
View on ZillowThis property might be a fair Mid-Term investment with a projected 6.17% first-year return on $98,661 initial cash invested.
6.17%
Cash On Cash
8.54%
Cap Rate
1.34
DSCR
$4,845
Rent
$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,845 income − $4,338 expenses = $507 cash flow
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,661
Downpayment
20%
$76,820
Closing costs
1%
$3,841
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,845
Total Expenses
$4,338
Mortgage P&I
42%
$2,032
Property Taxes
11%
$523
Home Insurance
3%
$136
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533