Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.11% first-year return on $122k initial cash invested.
-20.11%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$2,580
Rent
-$2,051
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$117k
Closing costs
1%
$5,828
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,580
Total Expenses
$4,631
Mortgage P&I
114%
$2,930
Property Taxes
32%
$825
Home Insurance
8%
$205
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
208 Dino Rd, Bristol, CT 06010 | $3,600 | 4 | 3.5 | 2928 | 0.3 mi |
100 Beacon St, Bristol, CT 06010 | $3,000 | 3 | 2.5 | 1628 | 0.9 mi |
9 Daniel Rd, Unit 9B, Bristol, CT 06010 | $2,300 | 3 | 1 | 2568 | 1.8 mi |
139 Grove St, Bristol, CT 06010 | $2,480 | 3 | 2 | 1864 | 2.3 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