Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.46% first-year return on $35,490 initial cash invested.
-4.46%
Cash On Cash
5.91%
Cap Rate
0.93
DSCR
$1,450
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$1,582
Mortgage P&I
62%
$893
Property Taxes
17%
$252
Home Insurance
4%
$61
HOA
0%
$0
Property Management
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2052 N 20th St, Springfield, IL 62702 | $1,850 | 3 | 2 | 1712 | 0.6 mi |
1122 N 7th St, Springfield, IL 62702 | $1,300 | 3 | 2 | 1800 | 1.6 mi |
1028 N 4th St, Springfield, IL 62702 | $1,450 | 3 | 2 | 1793 | 1.9 mi |
2104 Skipton Rd, Springfield, IL 62702 | $1,800 | 3 | 2 | 1600 | 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