Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.75% first-year return on $86,604 initial cash invested.
-18.75%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$1,860
Rent
-$1,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,604
Downpayment
20%
$82,480
Closing costs
1%
$4,124
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,860
Total Expenses
$3,213
Mortgage P&I
111%
$2,062
Property Taxes
30%
$562
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3415 41st Ave S, Minneapolis, MN 55406 | $1,875 | 2 | 2 | 1680 | 1.4 mi |
1532 Randolph Ave, Apt 4, Saint Paul, MN 55105 | $1,295 | 2 | 1 | 1.3 mi | |
1532 Randolph Ave, Apt 3, Saint Paul, MN 55105 | $1,295 | 2 | 1 | 1.3 mi | |
1532 Randolph Ave, Apt 8, Saint Paul, MN 55105 | $1,295 | 2 | 1 | 1.3 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