Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.25% first-year return on $38,325 initial cash invested.
-15.25%
Cash On Cash
3.52%
Cap Rate
0.56
DSCR
$1,170
Rent
-$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$183k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,325
Downpayment
20%
$36,500
Closing costs
1%
$1,825
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,170
Total Expenses
$1,657
Mortgage P&I
82%
$965
Property Taxes
28%
$325
Home Insurance
5%
$64
HOA
0%
$0
Property Management
10%
$117
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1109 Pennsylvania Ave, Erie, PA 16503 | $1,150 | 3 | 2 | 1300 | 1.3 mi |
2613 Brandes St, Erie, PA 16504 | $1,050 | 3 | 1 | 0.3 mi | |
1114 E 25th St, Erie, PA 16503 | $1,100 | 3 | 1 | 0.5 mi | |
2725 Monroe Ave, Erie, PA 16504 | $1,100 | 3 | 1 | 0.8 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