Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.38% first-year return on $37,800 initial cash invested.
0.38%
Cash On Cash
6.99%
Cap Rate
1.1
DSCR
$1,690
Rent
$12
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$1,678
Mortgage P&I
56%
$952
Property Taxes
13%
$225
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1823 Sauber Ave, Rockford, IL 61103 | $1,495 | 3 | 1 | 1850 | 0.7 mi |
1435 Post Ave, Rockford, IL 61103 | $2,150 | 3 | 2 | 1587 | 1.9 mi |
609 Sydney Ave, Loves Park, IL 61111 | $2,000 | 3 | 2.5 | 1700 | 1.7 mi |
3204 Buckingham Dr, Rockford, IL 61107 | $1,750 | 3 | 1.5 | 1849 | 2.8 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