Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.73% first-year return on $26,859 initial cash invested.
12.73%
Cash On Cash
9.77%
Cap Rate
1.53
DSCR
$1,520
Rent
$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$128k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,859
Downpayment
20%
$25,580
Closing costs
1%
$1,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,520
Total Expenses
$1,235
Mortgage P&I
45%
$680
Property Taxes
7%
$102
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$152
CapEx
5%
$76
Vacancy
6%
$91
Maintenance
5%
$76
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2918 Douglas St, Sioux City, IA 51104 | $1,700 | 3 | 2 | 1262 | 2.3 mi |
2101 Terrace Pl, Sioux City, IA 51104 | $1,900 | 3 | 2 | 1364 | 1.6 mi |
3300 Virginia St, Sioux City, IA 51104 | $1,500 | 3 | 2 | 1224 | 2.9 mi |
417 S Fairmount St, Sioux City, IA 51106 | $1,700 | 3 | 2 | 1248 | 3.4 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