Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.82% first-year return on $110k initial cash invested.
-11.82%
Cash On Cash
3.97%
Cap Rate
0.65
DSCR
$3,090
Rent
-$1,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,090
Total Expenses
$4,172
Mortgage P&I
86%
$2,659
Property Taxes
17%
$527
Home Insurance
6%
$184
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
23 Whitten St, Worcester, MA 01605 | $2,000 | 3 | 2.5 | 1909 | 2.5 mi |
10 Idalla Ave, Worcester, MA 01606 | $2,900 | 3 | 2 | 1600 | 0.5 mi |
7 Darrow St, Worcester, MA 01606 | $2,995 | 3 | 2 | 1543 | 0.1 mi |
6 Paper Birch Path, Worcester, MA 01605 | $3,700 | 3 | 2.5 | 2155 | 2.3 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality