Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.87% first-year return on $177k initial cash invested.
-17.87%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$3,160
Rent
-$2,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,160
Total Expenses
$5,794
Mortgage P&I
131%
$4,153
Property Taxes
16%
$521
Home Insurance
9%
$298
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
20 Blueberry Ln, Dartmouth, MA 02747 | $4,000 | 4 | 2.5 | 2000 | 2.5 mi |
44 Elmwood Rd, New Bedford, MA 02740 | $3,500 | 4 | 2 | 4000 | 1.9 mi |
700 Old Fall River Rd, Unit 1-2, Dartmouth, MA 02747 | $5,000 | 5 | 3.5 | 3320 | 2.8 mi |
27 Meriam St, New Bedford, MA 02740 | $4,850 | 3 | 2.5 | 3869 | 3.6 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