Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.3% first-year return on $126k initial cash invested.
-12.3%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$3,380
Rent
-$1,292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,380
Total Expenses
$4,672
Mortgage P&I
90%
$3,028
Property Taxes
16%
$555
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11176 Branching Horn, Eden Prairie, MN 55347 | $3,490 | 4 | 3 | 3400 | 1.4 mi |
9994 Dunberry Cir, Eden Prairie, MN 55347 | $3,499 | 4 | 3 | 2708 | 1 mi |
10445 Fawns Way, Eden Prairie, MN 55347 | $3,950 | 4 | 3 | 4286 | 0.5 mi |
7426 Ridge Creek Trl, Shakopee, MN 55379 | $3,595 | 4 | 3 | 3562 | 3.3 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