Unlock all features! Tap here to upgrade
44 Tolland Avenue APT 60, Stafford Springs, CT 06076
2 beds • 2 baths • 1144 sqft
$237,900
View on ZillowThis property might be a fair Mid-Term investment with a projected 0.41% first-year return on $61,959 initial cash invested.
0.41%
Cash On Cash
7.49%
Cap Rate
1.11
DSCR
$3,088
Rent
$21
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,088 income − $3,067 expenses = $21 cash flow
Investment Breakdown
|
Purchase Price
$238k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,959
Downpayment
20%
$47,580
Closing costs
1%
$2,379
Rehab
0%
$0
Furnishing
5%
$12,000
Cashflow
Total Income
$3,088
Total Expenses
$3,067
Mortgage P&I
43%
$1,339
Property Taxes
7%
$231
Home Insurance
2%
$77
HOA
12%
$368
Property Management
12%
$371
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$340