Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.68% first-year return on $28,266 initial cash invested.
0.68%
Cash On Cash
7.09%
Cap Rate
1.11
DSCR
$1,260
Rent
$16
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,266
Downpayment
20%
$26,920
Closing costs
1%
$1,346
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,260
Total Expenses
$1,244
Mortgage P&I
57%
$716
Property Taxes
12%
$153
Home Insurance
4%
$47
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2620 Chicago Ave, Sioux City, IA 51106 | $1,300 | 3 | 1 | 1008 | 2.2 mi |
1309 S Helen St, Sioux City, IA 51106 | $1,300 | 3 | 1 | 960 | 1.8 mi |
3101 Euclid Ave, Sioux City, IA 51105 | $1,300 | 3 | 1 | 952 | 2 mi |
1908 S Cypress St, Sioux City, IA 51106 | $1,550 | 3 | 1 | 1374 | 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