Unlock all features! Tap here to upgrade
89 Candlewood Lake Road North, Brookfield, CT 06804
3 beds • 3 baths • 1236 sqft
$445,300
View on ZillowThis property might be a fair Mid-Term investment with a projected 4.79% first-year return on $112k initial cash invested.
4.79%
Cash On Cash
7.77%
Cap Rate
1.28
DSCR
$4,704
Rent
$445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,704 income − $4,259 expenses = $445 cash flow
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,060
Closing costs
1%
$4,453
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,704
Total Expenses
$4,259
Mortgage P&I
48%
$2,249
Property Taxes
5%
$256
Home Insurance
3%
$156
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517