Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.37% first-year return on $68,250 initial cash invested.
-7.37%
Cash On Cash
4.72%
Cap Rate
0.81
DSCR
$2,200
Rent
-$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,200
Total Expenses
$2,619
Mortgage P&I
72%
$1,586
Property Taxes
16%
$347
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2409 Spring St, West Lawn, PA 19609 | $2,050 | 4 | 1.5 | 1400 | 1.1 mi |
6 Darlin Dr, Reading, PA 19609 | $2,600 | 4 | 2 | 1165 | 0.2 mi |
1217 Sheridan St, Reading, PA 19611 | $2,500 | 4 | 2 | 1622 | 1.8 mi |
1702 Penn Ave, Wyomissing, PA 19610 | $2,300 | 4 | 1 | 1523 | 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