Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.89% first-year return on $88,536 initial cash invested.
-13.89%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$2,250
Rent
-$1,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,536
Downpayment
20%
$84,320
Closing costs
1%
$4,216
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,250
Total Expenses
$3,275
Mortgage P&I
93%
$2,099
Property Taxes
20%
$452
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
311 Calef Rd, Manchester, NH 03103 | $2,200 | 3 | 1 | 1263 | 1.1 mi |
313 Calef Rd, Manchester, NH 03103 | $2,150 | 3 | 1 | 1353 | 1.1 mi |
141 Greenwood Ct, Manchester, NH 03109 | $2,800 | 4 | 2 | 1.1 mi | |
534 Vinton St, Manchester, NH 03103 | $2,900 | 4 | 2 | 2156 | 0.1 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