Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.11% first-year return on $91,350 initial cash invested.
-10.11%
Cash On Cash
4.07%
Cap Rate
0.7
DSCR
$2,670
Rent
-$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,350
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,670
Total Expenses
$3,440
Mortgage P&I
79%
$2,113
Property Taxes
18%
$480
Home Insurance
6%
$152
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11509 Palmer Rd, Bloomington, MN 55437 | $2,600 | 4 | 2 | 2098 | 2.4 mi |
7524 W 104th St, Bloomington, MN 55438 | $2,295 | 4 | 2 | 1790 | 0.3 mi |
4717 W 111th St, Minneapolis, MN 55437 | $2,750 | 4 | 2 | 1950 | 2.3 mi |
3818 Baillif Pl, Bloomington, MN 55431 | $2,495 | 4 | 2 | 2000 | 2.8 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