Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.81% first-year return on $38,850 initial cash invested.
-5.81%
Cash On Cash
5.57%
Cap Rate
0.88
DSCR
$1,500
Rent
-$188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,850
Downpayment
20%
$37,000
Closing costs
1%
$1,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,688
Mortgage P&I
65%
$972
Property Taxes
17%
$261
Home Insurance
4%
$65
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1309 28th St, Sioux City, IA 51104 | $1,600 | 3 | 1 | 1351 | 0.1 mi |
832 17th St, Sioux City, IA 51105 | $1,500 | 3 | 1 | 1274 | 0.8 mi |
2416 Jackson St, Sioux City, IA 51104 | $1,400 | 3 | 1.5 | 1764 | 0.5 mi |
2922 Jones St, Sioux City, IA 51104 | $1,350 | 3 | 2 | 1456 | 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