This property looks like a bad Long-Term investment with a projected -5.18% first-year return on $65,310 initial cash invested.
-5.18%
Cash On Cash
5.55%
Cap Rate
0.9
DSCR
$2,570
Rent
-$282
Cashflow
Cash Flow
$2,570 income − $2,852 expenses = $282 out of pocket
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,310
Downpayment
20%
$62,200
Closing costs
1%
$3,110
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$2,852
Mortgage P&I
62%
$1,593
Property Taxes
19%
$482
Home Insurance
4%
$110
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1256 Robin Dr, Carol Stream, IL 60188 | $2,300 | 3 | 1.5 | 1280 | 0 mi |
553 Alton Ct, Carol Stream, IL 60188 | $2,900 | 3 | 1.5 | 1303 | 1.4 mi |
505 Nebraska Cir, Carol Stream, IL 60188 | $2,525 | 3 | 1.5 | 1317 | 1.4 mi |
Projection Charts
Investment Value YoY