This property looks like a bad Long-Term investment with a projected -16.47% first-year return on $42,105 initial cash invested.
-16.47%
Cash On Cash
3.85%
Cap Rate
0.57
DSCR
$1,950
Rent
-$578
Cashflow
Cash Flow
$1,950 income − $2,528 expenses = $578 out of pocket
Investment Breakdown
|
Purchase Price
$201k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,105
Downpayment
20%
$40,100
Closing costs
1%
$2,005
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$2,528
Mortgage P&I
58%
$1,123
Property Taxes
15%
$301
Home Insurance
4%
$70
HOA
27%
$526
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
300 N State St, Apt 5201, Chicago, IL 60654 | $2,000 | 0 | 1 | 500 | 0 mi |
300 N State St, Apt 3603, Chicago, IL 60654 | $2,100 | 0 | 1 | 500 | 0 mi |
300 N State St, Apt 4603, Chicago, IL 60654 | $1,950 | 0 | 1 | 500 | 0 mi |
Projection Charts
Investment Value YoY