Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.48% first-year return on $52,206 initial cash invested.
-4.48%
Cash On Cash
5.78%
Cap Rate
0.93
DSCR
$1,980
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,206
Downpayment
20%
$49,720
Closing costs
1%
$2,486
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$2,175
Mortgage P&I
65%
$1,294
Property Taxes
14%
$278
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
942 12th S, Allentown, PA 18103 | $2,300 | 3 | 1 | 1296 | 1.3 mi |
346 S 14th St, Allentown, PA 18102 | $2,000 | 3 | 1 | 1292 | 1.7 mi |
2431 S 3rd St, Allentown, PA 18103 | $2,500 | 3 | 1 | 1225 | 1 mi |
2004 Baker Dr, Allentown, PA 18103 | $2,100 | 3 | 1 | 1452 | 0.5 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