Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.91% first-year return on $103k initial cash invested.
-19.91%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$2,260
Rent
-$1,708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$98,020
Closing costs
1%
$4,901
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$3,968
Mortgage P&I
109%
$2,452
Property Taxes
34%
$760
Home Insurance
7%
$168
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
543 Quinnipiac Ave, New Haven, CT 06513 | $2,700 | 3 | 2 | 1788 | 0.1 mi |
1031 Townsend Ave, New Haven, CT 06512 | $2,350 | 2 | 1 | 1327 | 1.3 mi |
153 Chapel St, Apt 2, New Haven, CT 06513 | $1,675 | 2 | 1 | 2341 | 0.5 mi |
585 Laurel St, East Haven, CT 06512 | $3,500 | 3 | 2.5 | 1664 | 1.1 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