Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.26% first-year return on $68,040 initial cash invested.
0.26%
Cash On Cash
6.59%
Cap Rate
1.09
DSCR
$2,740
Rent
$15
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,040
Downpayment
20%
$64,800
Closing costs
1%
$3,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,740
Total Expenses
$2,725
Mortgage P&I
59%
$1,628
Property Taxes
10%
$272
Home Insurance
4%
$113
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
32 Aldrew Ter, Springfield, MA 01119 | $2,800 | 4 | 2 | 1750 | 1.7 mi |
161 Starling Rd, Springfield, MA 01119 | $1,388 | 4 | 2 | 1899 | 1.8 mi |
55 Mandalay Rd, Springfield, MA 01118 | $3,500 | 4 | 2 | 1800 | 2.3 mi |
41 Frederic St, Springfield, MA 01119 | $2,695 | 4 | 2 | 1932 | 2.4 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