Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.62% first-year return on $120k initial cash invested.
-25.62%
Cash On Cash
0.83%
Cap Rate
0.14
DSCR
$1,770
Rent
-$2,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$120k
Downpayment
20%
$115k
Closing costs
1%
$5,733
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,770
Total Expenses
$4,340
Mortgage P&I
163%
$2,880
Property Taxes
45%
$793
Home Insurance
12%
$208
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1605 Humboldt St, Manhattan, KS 66502 | $2,250 | 4 | 3 | 2916 | 0.3 mi |
730 Midland Ave, Manhattan, KS 66502 | $1,775 | 4 | 3 | 2538 | 0.9 mi |
408 Summit Ave, Manhattan, KS 66502 | $1,800 | 4 | 3.5 | 2506 | 0.4 mi |
1900 Rockhill Rd, Manhattan, KS 66502 | $2,195 | 4 | 3 | 2128 | 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality