Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.98% first-year return on $26,250 initial cash invested.
11.98%
Cash On Cash
9.24%
Cap Rate
1.53
DSCR
$1,460
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,460
Total Expenses
$1,198
Mortgage P&I
43%
$628
Property Taxes
10%
$146
Home Insurance
3%
$44
HOA
0%
$0
Property Management
10%
$146
CapEx
5%
$73
Vacancy
6%
$88
Maintenance
5%
$73
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
309 Clarke Dr, Dubuque, IA 52001 | $1,500 | 3 | 2 | 1300 | 0.6 mi |
2410 White St, Dubuque, IA 52001 | $1,500 | 3 | 2 | 1400 | 0.2 mi |
2279 Foye St, Dubuque, IA 52001 | $1,385 | 3 | 2 | 1384 | 0.6 mi |
2744 Pinard St, Dubuque, IA 52001 | $1,400 | 3 | 2 | 1134 | 0.4 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