Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.03% first-year return on $38,892 initial cash invested.
-15.03%
Cash On Cash
3.5%
Cap Rate
0.55
DSCR
$1,070
Rent
-$487
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
$38,892
Downpayment
20%
$37,040
Closing costs
1%
$1,852
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,070
Total Expenses
$1,557
Mortgage P&I
91%
$973
Property Taxes
22%
$240
Home Insurance
6%
$65
HOA
0%
$0
Property Management
10%
$107
CapEx
5%
$54
Vacancy
6%
$64
Maintenance
5%
$54
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
905 Baltimore St, Waterloo, IA 50702 | $1,025 | 3 | 1.5 | 1392 | 0.3 mi |
103 Elmwood St, Waterloo, IA 50701 | $925 | 3 | 1.5 | 1392 | 0.7 mi |
1113 Randolph St, Waterloo, IA 50702 | $1,050 | 3 | 2 | 1780 | 0.9 mi |
312 Baltimore St, Waterloo, IA 50701 | $925 | 3 | 1 | 1440 | 0.5 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