Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.92% first-year return on $121k initial cash invested.
-22.92%
Cash On Cash
1.45%
Cap Rate
0.24
DSCR
$1,680
Rent
-$2,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,680
Total Expenses
$3,986
Mortgage P&I
174%
$2,917
Property Taxes
26%
$431
Home Insurance
12%
$201
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
529 Pierre St, Manhattan, KS 66502 | $2,000 | 4 | 3 | 3896 | 0.5 mi |
1613 Fairchild Ave, Manhattan, KS 66502 | $2,400 | 4 | 3 | 0.5 mi | |
1605 Humboldt St, Manhattan, KS 66502 | $2,250 | 4 | 3 | 2916 | 0.5 mi |
925 Bluemont Ave, Apt 1, Manhattan, KS 66502 | $1,600 | 4 | 2.5 | 0.4 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