Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.05% first-year return on $147k initial cash invested.
-26.05%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$2,010
Rent
-$3,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,008
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,010
Total Expenses
$5,205
Mortgage P&I
168%
$3,368
Property Taxes
53%
$1,070
Home Insurance
12%
$245
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$121
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2670 Sultan Supreme Way, York, PA 17402 | $2,200 | 4 | 4 | 1.6 mi | |
285 Denton Dr, Yoe, PA 17313 | $2,195 | 4 | 3 | 1596 | 2.6 mi |
2612 Skylark Dr, York, PA 17403 | $1,675 | 4 | 2 | 1750 | 1.8 mi |
2505A Joppa Rd, York, PA 17403 | $1,475 | 3 | 2 | 1.5 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