Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.27% first-year return on $192k initial cash invested.
-17.27%
Cash On Cash
2.48%
Cap Rate
0.43
DSCR
$4,240
Rent
-$2,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$913k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$183k
Closing costs
1%
$9,125
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,240
Total Expenses
$6,998
Mortgage P&I
105%
$4,434
Property Taxes
28%
$1,184
Home Insurance
7%
$278
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
453 Chestnut Hill Rd, Glastonbury, CT 06033 | $7,000 | 4 | 2.5 | 3262 | 1 mi |
81 Mark Dr, Glastonbury, CT 06033 | $4,500 | 4 | 3 | 2712 | 0.8 mi |
112 Stallion Dr, Glastonbury, CT 06033 | $5,600 | 4 | 3.5 | 3269 | 3.2 mi |
913 Thompson St, Glastonbury, CT 06033 | $3,895 | 4 | 2 | 3653 | 3.2 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