Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.53% first-year return on $179k initial cash invested.
-18.53%
Cash On Cash
2.26%
Cap Rate
0.38
DSCR
$3,810
Rent
-$2,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,810
Total Expenses
$6,566
Mortgage P&I
109%
$4,169
Property Taxes
29%
$1,109
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$229
Maintenance
5%
$190
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2134 N Damen Ave, Unit 2, Chicago, IL 60647 | $4,000 | 3 | 2 | 0.1 mi | |
2205 W Medill Ave, Unit 3W, Chicago, IL 60647 | $4,500 | 3 | 2 | 1450 | 0.3 mi |
1943 N Winchester Ave, Apt 2F, Chicago, IL 60622 | $3,850 | 3 | 2 | 1275 | 0.3 mi |
1931 N Hoyne Ave, Apt 3, Chicago, IL 60647 | $3,150 | 3 | 1 | 1600 | 0.3 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