Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.7% first-year return on $40,320 initial cash invested.
-6.7%
Cash On Cash
5.26%
Cap Rate
0.84
DSCR
$1,350
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$192k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,320
Downpayment
20%
$38,400
Closing costs
1%
$1,920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$1,575
Mortgage P&I
74%
$999
Property Taxes
12%
$157
Home Insurance
5%
$67
HOA
0%
$0
Property Management
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1109 Pennsylvania Ave, Erie, PA 16503 | $1,150 | 3 | 2 | 1300 | 1.2 mi |
3605 Bird Dr, Erie, PA 16510 | $1,250 | 3 | 2 | 1176 | 2 mi |
2507 E 33rd St, Erie, PA 16510 | $1,750 | 3 | 2 | 1092 | 1.7 mi |
2816 Perry St, Erie, PA 16504 | $1,350 | 3 | 1 | 1200 | 0.2 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