Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.98% first-year return on $35,679 initial cash invested.
-1.98%
Cash On Cash
6.38%
Cap Rate
1.01
DSCR
$1,410
Rent
-$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,410
Total Expenses
$1,469
Mortgage P&I
63%
$893
Property Taxes
11%
$150
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$141
CapEx
5%
$70
Vacancy
6%
$85
Maintenance
5%
$70
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1807 E Walnut St, Des Moines, IA 50316 | $1,794 | 3 | 2 | 840 | 0.4 mi |
2303 Maple St, Des Moines, IA 50317 | $800 | 3 | 2 | 864 | 0.5 mi |
2050 E Grand Ave, Des Moines, IA 50317 | $1,700 | 3 | 2 | 937 | 0.3 mi |
1603 E 22nd St, Des Moines, IA 50317 | $1,395 | 3 | 1 | 728 | 0.8 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