Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.39% first-year return on $68,250 initial cash invested.
-16.39%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$1,710
Rent
-$932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$2,642
Mortgage P&I
96%
$1,650
Property Taxes
25%
$432
Home Insurance
7%
$114
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3629 Park Ave, Des Moines, IA 50321 | $1,995 | 3 | 3 | 1652 | 1.7 mi |
3 E Bell Ave, Des Moines, IA 50315 | $1,800 | 3 | 2 | 1499 | 1.8 mi |
1234 Herold Ave, Des Moines, IA 50315 | $1,795 | 3 | 2 | 1302 | 0.3 mi |
5110 Sw 18th St, Des Moines, IA 50315 | $1,795 | 3 | 1.5 | 1334 | 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