Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.6% first-year return on $294k initial cash invested.
-26.6%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$3,280
Rent
-$6,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,280
Total Expenses
$9,793
Mortgage P&I
213%
$6,974
Property Taxes
45%
$1,476
Home Insurance
15%
$490
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
523 Ridge St, Emmaus, PA 18049 | $2,250 | 4 | 2.5 | 1.7 mi | |
1640 Brookside Rd, Lower Macungie Township, PA 18062 | $3,000 | 4 | 3 | 3960 | 1.6 mi |
2175 Light Horse Harry Rd, Lower Macungie Township, PA 18062 | $3,850 | 4 | 2.5 | 2906 | 2.1 mi |
2659 Thistle Dr, Lower Macungie Township, PA 18062 | $2,800 | 4 | 2.5 | 2902 | 2.2 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