Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5% first-year return on $252k initial cash invested.
-5%
Cash On Cash
5.44%
Cap Rate
0.9
DSCR
$9,300
Rent
-$1,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1200k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$9,300
Total Expenses
$10,349
Mortgage P&I
65%
$6,029
Property Taxes
16%
$1,482
Home Insurance
5%
$420
HOA
0%
$0
Property Management
10%
$930
CapEx
5%
$465
Vacancy
6%
$558
Maintenance
5%
$465
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1520 W Melrose St, Unit 1520-2, Chicago, IL 60657 | $6,000 | 4 | 2 | 0.3 mi | |
1527 W School St, Apt 1, Chicago, IL 60657 | $4,500 | 4 | 3 | 2400 | 0.3 mi |
1753 W Henderson St, Chicago, IL 60657 | $4,200 | 3 | 2.5 | 2270 | 0.4 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