Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.95% first-year return on $336k initial cash invested.
-26.95%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$4,410
Rent
-$7,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1599k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$15,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,410
Total Expenses
$11,952
Mortgage P&I
183%
$8,070
Property Taxes
49%
$2,176
Home Insurance
13%
$560
HOA
0%
$0
Property Management
10%
$441
CapEx
5%
$220
Vacancy
6%
$265
Maintenance
5%
$220
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1730 W Barry Ave, Chicago, IL 60657 | $6,950 | 4 | 3.5 | 3307 | 0.3 mi |
1924 W Newport Ave, Chicago, IL 60657 | $6,500 | 4 | 3 | 1520 | 0.3 mi |
3311 N Ravenswood Ave, Unit 1, Chicago, IL 60657 | $4,250 | 4 | 2 | 0.2 mi | |
1747 W Cornelia Ave, Unit Ch, Chicago, IL 60657 | $5,625 | 3 | 3 | 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