Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 46.99% first-year return on $10,878 initial cash invested.
46.99%
Cash On Cash
17.24%
Cap Rate
2.82
DSCR
$1,070
Rent
$426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$51,800
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,878
Downpayment
20%
$10,360
Closing costs
1%
$518
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,070
Total Expenses
$644
Mortgage P&I
25%
$264
Property Taxes
7%
$75
Home Insurance
2%
$26
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 |
|---|---|---|---|---|---|
2007 W Alice Ave, West Peoria, IL 61604 | $1,300 | 3 | 2 | 1063 | 1.9 mi |
1700 S Stanley St, Peoria, IL 61605 | $500 | 3 | 2 | 0.1 mi | |
2320 W Garden St, Peoria, IL 61605 | $1,050 | 3 | 1 | 1096 | 0.3 mi |
3014 W Krause Ave, Peoria, IL 61605 | $850 | 3 | 1 | 1088 | 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