Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.62% first-year return on $62,895 initial cash invested.
-4.62%
Cash On Cash
5.33%
Cap Rate
0.91
DSCR
$2,220
Rent
-$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,895
Downpayment
20%
$59,900
Closing costs
1%
$2,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,220
Total Expenses
$2,462
Mortgage P&I
66%
$1,462
Property Taxes
14%
$318
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
25 Gladstone St, Springfield, MA 01109 | $2,600 | 3 | 1 | 1000 | 0.2 mi |
60 Gatewood Rd, Unit 1, Springfield, MA 01119 | $2,900 | 3 | 1 | 1008 | 1.2 mi |
33 Barrison St, Springfield, MA 01109 | $1,200 | 3 | 1 | 1000 | 1.3 mi |
105 Brewster St, Springfield, MA 01119 | $2,500 | 3 | 1 | 1100 | 2.2 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