Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.96% first-year return on $128k initial cash invested.
-24.96%
Cash On Cash
1.06%
Cap Rate
0.17
DSCR
$2,210
Rent
-$2,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,210
Total Expenses
$4,868
Mortgage P&I
140%
$3,087
Property Taxes
44%
$979
Home Insurance
10%
$220
HOA
0%
$8
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$133
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3005 Tonga St, Manhattan, KS 66502 | $2,300 | 4 | 3 | 3614 | 1.2 mi |
1000 Cassidy Dr, Manhattan, KS 66502 | $2,200 | 4 | 3 | 3000 | 1 mi |
1405 Westwind Dr, Manhattan, KS 66503 | $1,850 | 4 | 3 | 3000 | 1.9 mi |
4725 Plumthicket Dr, Manhattan, KS 66503 | $2,100 | 4 | 3 | 0.4 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