Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.62% first-year return on $12,180 initial cash invested.
25.62%
Cash On Cash
12.5%
Cap Rate
2.04
DSCR
$970
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$58,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,180
Downpayment
20%
$11,600
Closing costs
1%
$580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$970
Total Expenses
$710
Mortgage P&I
31%
$296
Property Taxes
15%
$143
Home Insurance
2%
$20
HOA
0%
$0
Property Management
10%
$97
CapEx
5%
$48
Vacancy
6%
$58
Maintenance
5%
$48
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
809 W 4th St, Unit 0, Sterling, IL 61081 | $900 | 4 | 2 | 2122 | 1.2 mi |
809 W 4th St, Unit 1, Sterling, IL 61081 | $900 | 4 | 1 | 2122 | 1.2 mi |
604 14th Ave, Sterling, IL 61081 | $1,150 | 4 | 1 | 1414 | 0.5 mi |
216 3rd Ave, Rock Falls, IL 61071 | $1,100 | 3 | 1 | 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