Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.24% first-year return on $42,966 initial cash invested.
34.24%
Cash On Cash
14.29%
Cap Rate
2.37
DSCR
$3,640
Rent
$1,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$205k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,966
Downpayment
20%
$40,920
Closing costs
1%
$2,046
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,640
Total Expenses
$2,414
Mortgage P&I
28%
$1,028
Property Taxes
10%
$368
Home Insurance
2%
$72
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
59 Poverty Rd, Southbury, CT 06488 | $3,500 | 4 | 2 | 1946 | 1.3 mi |
35 Highpoint Rd, Woodbury, CT 06798 | $4,500 | 4 | 2 | 2695 | 2.3 mi |
1364 Kettletown Rd, Southbury, CT 06488 | $4,000 | 4 | 2.5 | 2652 | 3 mi |
26 Traditions Blvd, Unit 26, Southbury, CT 06488 | $3,900 | 4 | 2.5 | 2724 | 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