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 looks like a bad Long-Term investment with a projected -4.49% first-year return on $80,661 initial cash invested.
-4.49%
Cash On Cash
5.91%
Cap Rate
0.93
DSCR
$3,230
Rent
-$302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,230 income − $3,532 expenses = $302 out of pocket
Investment Breakdown
|
Purchase Price
$384k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,661
Downpayment
20%
$76,820
Closing costs
1%
$3,841
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,230
Total Expenses
$3,532
Mortgage P&I
63%
$2,032
Property Taxes
16%
$523
Home Insurance
4%
$136
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0