Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.69% first-year return on $66,990 initial cash invested.
-2.69%
Cash On Cash
5.77%
Cap Rate
0.98
DSCR
$2,300
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,300
Total Expenses
$2,450
Mortgage P&I
68%
$1,568
Property Taxes
7%
$172
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11361 S May St, Chicago, IL 60643 | $2,449 | 4 | 2 | 2016 | 0.5 mi |
1228 W 109th St, Chicago, IL 60643 | $2,399 | 4 | 2 | 2000 | 0.9 mi |
10616 S Union Ave, Chicago, IL 60628 | $2,500 | 4 | 2 | 1800 | 0.9 mi |
10625 S Green St, Chicago, IL 60643 | $1,925 | 4 | 2 | 1633 | 0.9 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