Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.7% first-year return on $132k initial cash invested.
-23.7%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$1,860
Rent
-$2,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$627k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$125k
Closing costs
1%
$6,273
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,860
Total Expenses
$4,462
Mortgage P&I
173%
$3,216
Property Taxes
29%
$534
Home Insurance
12%
$228
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 |
|---|---|---|---|---|---|
2046 S 26th St, Lincoln, NE 68502 | $2,200 | 4 | 2 | 2200 | 0.2 mi |
1201 Peach St, Lincoln, NE 68502 | $1,950 | 4 | 2 | 1928 | 1.1 mi |
1616 B St, Lincoln, NE 68502 | $2,000 | 4 | 1.5 | 2060 | 1 mi |
2245 Ryons St, Lincoln, NE 68502 | $2,000 | 5 | 2 | 2892 | 0.2 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