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 looks like a bad Long-Term investment with a projected -4.38% first-year return on $93,513 initial cash invested.
-4.38%
Cash On Cash
5.56%
Cap Rate
0.92
DSCR
$3,136
Rent
-$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $3,477 expenses = $341 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,513
Downpayment
20%
$89,060
Closing costs
1%
$4,453
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,136
Total Expenses
$3,477
Mortgage P&I
72%
$2,249
Property Taxes
8%
$256
Home Insurance
5%
$156
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0