Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.68% first-year return on $168k initial cash invested.
-21.68%
Cash On Cash
1.3%
Cap Rate
0.23
DSCR
$2,840
Rent
-$3,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$800k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,840
Total Expenses
$5,873
Mortgage P&I
132%
$3,758
Property Taxes
39%
$1,097
Home Insurance
10%
$280
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
98 Alden Ave, New Haven, CT 06515 | $4,600 | 4 | 2.5 | 2813 | 0.4 mi |
360 Stevenson Rd, New Haven, CT 06515 | $3,750 | 4 | 2.5 | 2383 | 0.4 mi |
1214 Whalley Ave St, New Haven, CT 06515 | $3,000 | 4 | 2 | 2500 | 1.1 mi |
68 Miller St, New Haven, CT 06511 | $2,650 | 4 | 2 | 1550 | 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