Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.96% first-year return on $73,710 initial cash invested.
-14.96%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$1,830
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$351k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,710
Downpayment
20%
$70,200
Closing costs
1%
$3,510
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$2,749
Mortgage P&I
96%
$1,764
Property Taxes
21%
$383
Home Insurance
7%
$125
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3515 Athlone Ave, Sioux City, IA 51105 | $2,000 | 4 | 2 | 3.2 mi | |
916 15th St, Sioux City, IA 51105 | $1,450 | 4 | 2 | 4.3 mi | |
3012 S Cornelia St, Sioux City, IA 51106 | $1,850 | 4 | 2 | 1650 | 1.6 mi |
4901 Glenn Ave, Sioux City, IA 51106 | $2,000 | 3 | 2 | 2298 | 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