Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.88% first-year return on $115k initial cash invested.
-22.88%
Cash On Cash
1.2%
Cap Rate
0.21
DSCR
$1,840
Rent
-$2,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$4,042
Mortgage P&I
145%
$2,660
Property Taxes
39%
$712
Home Insurance
10%
$192
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1608 N 12th St, Reading, PA 19604 | $1,850 | 4 | 2 | 0.4 mi | |
1239 Greenwich St, Reading, PA 19604 | $1,495 | 4 | 2 | 1 mi | |
1145 Locust St, Reading, PA 19604 | $1,550 | 4 | 1 | 0.5 mi | |
1146 Locust St, Reading, PA 19604 | $1,595 | 4 | 1 | 0.6 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