Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 44.88% first-year return on $11,550 initial cash invested.
44.88%
Cash On Cash
16.71%
Cap Rate
2.74
DSCR
$1,080
Rent
$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$55,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$11,550
Downpayment
20%
$11,000
Closing costs
1%
$550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,080
Total Expenses
$648
Mortgage P&I
26%
$280
Property Taxes
6%
$68
Home Insurance
2%
$19
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
236 Ne Rock Island Ave, Peoria, IL 61603 | $1,350 | 3 | 1 | 1286 | 0.5 mi |
619 Fairholm Ave, Peoria, IL 61603 | $930 | 3 | 1 | 1292 | 0.8 mi |
411 E Thrush Ave, Peoria, IL 61603 | $1,430 | 3 | 1 | 1250 | 1 mi |
1603 Ne Glendale Ave, Peoria, IL 61603 | $925 | 3 | 1 | 1402 | 0.2 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