Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.41% first-year return on $65,688 initial cash invested.
-6.41%
Cash On Cash
4.99%
Cap Rate
0.84
DSCR
$2,060
Rent
-$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,060 income − $2,411 expenses = $351 out of pocket
Investment Breakdown
|
Purchase Price
$313k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,688
Downpayment
20%
$62,560
Closing costs
1%
$3,128
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$2,411
Mortgage P&I
75%
$1,548
Property Taxes
10%
$215
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9510 Gateway Dr, Louisville, KY 40299 | $1,775 | 3 | 2 | 1800 | 0.3 mi |
2513 Steeplechase Dr, Jeffersontown, KY 40299 | $2,000 | 3 | 2 | 1775 | 0.2 mi |
2513 Steeplechase Dr, Louisville, KY 40299 | $2,000 | 3 | 2 | 1775 | 0.2 mi |
10103 Snively Ave, Louisville, KY 40299 | $2,100 | 3 | 2 | 2000 | 0.7 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