Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.53% first-year return on $24,906 initial cash invested.
0.53%
Cash On Cash
7.06%
Cap Rate
1.11
DSCR
$1,130
Rent
$11
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$119k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,906
Downpayment
20%
$23,720
Closing costs
1%
$1,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,130
Total Expenses
$1,119
Mortgage P&I
56%
$631
Property Taxes
12%
$137
Home Insurance
5%
$58
HOA
0%
$0
Property Management
10%
$113
CapEx
5%
$56
Vacancy
6%
$68
Maintenance
5%
$56
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
816 16th St, Sioux City, IA 51105 | $900 | 2 | 1 | 890 | 1.4 mi |
1208 26th St, Sioux City, IA 51104 | $900 | 2 | 1 | 900 | 1.3 mi |
1204 26th St, Sioux City, IA 51104 | $900 | 2 | 1 | 900 | 1.3 mi |
1817 1/2 Virginia St, Sioux City, IA 51104 | $1,150 | 2 | 1 | 867 | 1.3 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