Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.91% first-year return on $66,150 initial cash invested.
-5.91%
Cash On Cash
4.99%
Cap Rate
0.86
DSCR
$2,140
Rent
-$326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$2,466
Mortgage P&I
71%
$1,529
Property Taxes
13%
$271
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
488 Gray Feather Way, Allentown, PA 18104 | $3,100 | 3 | 2 | 2.2 mi | |
1931 Brown St, Allentown, PA 18104 | $1,150 | 3 | 1 | 1000 | 2.9 mi |
3205 Cambridge Cir, Allentown, PA 18104 | $2,250 | 3 | 1 | 1080 | 1.9 mi |
3205 Cambridge Cir, South Whitehall Township, PA 18104 | $2,250 | 3 | 1 | 1080 | 1.9 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