Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.98% first-year return on $69,195 initial cash invested.
-4.98%
Cash On Cash
5.63%
Cap Rate
0.9
DSCR
$2,430
Rent
-$287
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,430 income − $2,717 expenses = $287 out of pocket
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,195
Downpayment
20%
$65,900
Closing costs
1%
$3,295
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,430
Total Expenses
$2,717
Mortgage P&I
70%
$1,710
Property Taxes
11%
$259
Home Insurance
5%
$115
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
246 1st Ave, State College, PA 16801 | $2,499 | 3 | 3 | 2035 | 0.9 mi |
267 First Ave, Lemont, PA 16851 | $2,800 | 3 | 3 | 2884 | 1 mi |
1612 Woodledge Cir, State College, PA 16803 | $2,295 | 3 | 2.5 | 2342 | 3.7 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