Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.63% first-year return on $124k initial cash invested.
-27.63%
Cash On Cash
0.15%
Cap Rate
0.03
DSCR
$1,620
Rent
-$2,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,905
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$4,475
Mortgage P&I
176%
$2,846
Property Taxes
58%
$946
Home Insurance
16%
$262
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1205 Harmony Ct, Springfield, IL 62703 | $1,995 | 3 | 2 | 1897 | 3 mi |
4403 Harvard Dr, Springfield, IL 62712 | $1,850 | 3 | 2 | 1736 | 2.2 mi |
2557 S 6th St, Springfield, IL 62703 | $1,450 | 3 | 2 | 2035 | 5 mi |
2333 S 14th St, Springfield, IL 62703 | $1,600 | 3 | 2 | 2000 | 4.8 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