Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.53% first-year return on $378k initial cash invested.
-21.53%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$6,740
Rent
-$6,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1800k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$378k
Downpayment
20%
$360k
Closing costs
1%
$17,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,740
Total Expenses
$13,520
Mortgage P&I
135%
$9,084
Property Taxes
30%
$2,054
Home Insurance
9%
$630
HOA
0%
$0
Property Management
10%
$674
CapEx
5%
$337
Vacancy
6%
$404
Maintenance
5%
$337
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2112 N Dayton St, Chicago, IL 60614 | $8,800 | 4 | 3 | 0.3 mi | |
1867 N Halsted St, Unit 1N, Chicago, IL 60614 | $7,000 | 4 | 3 | 2612 | 0.2 mi |
1931 N Sheffield Ave, Chicago, IL 60614 | $7,000 | 4 | 2.5 | 2500 | 0 mi |
2236 N Kenmore Ave, Apt 1S, Chicago, IL 60614 | $11,000 | 4 | 3.5 | 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality