Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.42% first-year return on $210k initial cash invested.
-21.42%
Cash On Cash
1.54%
Cap Rate
0.27
DSCR
$4,250
Rent
-$3,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,250
Total Expenses
$7,999
Mortgage P&I
113%
$4,819
Property Taxes
40%
$1,686
Home Insurance
8%
$350
HOA
1%
$40
Property Management
10%
$425
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1979 Norwich Ln, Bolingbrook, IL 60490 | $5,600 | 5 | 4.5 | 3600 | 0.4 mi |
3631 Falkner Dr, Naperville, IL 60564 | $4,200 | 4 | 3.5 | 3000 | 1.5 mi |
2727 Sweetbroom Ct, Naperville, IL 60564 | $5,100 | 4 | 4 | 2782 | 2.6 mi |
206 Sparrow Ln, Bolingbrook, IL 60490 | $3,400 | 4 | 2.5 | 3195 | 0.6 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