Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.21% first-year return on $15,078 initial cash invested.
13.21%
Cash On Cash
9.76%
Cap Rate
1.55
DSCR
$830
Rent
$166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$830 income − $664 expenses = $166 cash flow
Investment Breakdown
|
Purchase Price
$71,800
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,078
Downpayment
20%
$14,360
Closing costs
1%
$718
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$830
Total Expenses
$664
Mortgage P&I
45%
$376
Property Taxes
6%
$46
Home Insurance
3%
$25
HOA
0%
$0
Property Management
10%
$83
CapEx
5%
$42
Vacancy
6%
$50
Maintenance
5%
$42
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
717 Kern St, Waterloo, IA 50703 | $875 | 2 | 1 | 880 | 0.6 mi |
718 Dawson St, Waterloo, IA 50703 | $850 | 2 | 1 | 884 | 0.6 mi |
314 Conger St, Waterloo, IA 50703 | $800 | 2 | 1 | 840 | 0.1 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