Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.71% first-year return on $114k initial cash invested.
-29.71%
Cash On Cash
-0.21%
Cap Rate
-0.04
DSCR
$1,620
Rent
-$2,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$114k
Downpayment
20%
$109k
Closing costs
1%
$5,438
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$4,447
Mortgage P&I
164%
$2,652
Property Taxes
68%
$1,104
Home Insurance
12%
$192
HOA
5%
$78
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
28 S Hartley St, York, PA 17401 | $1,495 | 4 | 1 | 2550 | 1.4 mi |
Regents Glen Blvd, York County, PA 17403 | $2,100 | 3 | 4 | 2000 | 0.1 mi |
947 Brechin Ln, Unit 54, York, PA 17403 | $2,295 | 4 | 2.5 | 1709 | 0.2 mi |
131 W Jackson St, York, PA 17401 | $1,595 | 4 | 1 | 2314 | 1.3 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