Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.91% first-year return on $364k initial cash invested.
-26.91%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$2,520
Rent
-$8,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1735k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$364k
Downpayment
20%
$347k
Closing costs
1%
$17,345
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,520
Total Expenses
$10,687
Mortgage P&I
343%
$8,632
Property Taxes
30%
$753
Home Insurance
26%
$647
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6715 Cambridge Ct, Summerset, SD 57718 | $2,400 | 4 | 3 | 2400 | 3.6 mi |
14155 Telluride St, Summerset, SD 57769 | $2,300 | 4 | 3 | 2498 | 4.9 mi |
6950 Manchester St, Summerset, SD 57718 | $2,095 | 4 | 3 | 2083 | 3.6 mi |
4904 Misty Woods Ln, Rapid City, SD 57701 | $2,495 | 4 | 3 | 2942 | 7.9 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