Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.87% first-year return on $54,579 initial cash invested.
3.87%
Cash On Cash
7.2%
Cap Rate
1.23
DSCR
$2,400
Rent
$176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,579
Downpayment
20%
$51,980
Closing costs
1%
$2,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,400
Total Expenses
$2,224
Mortgage P&I
53%
$1,263
Property Taxes
10%
$246
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1420 3rd Ave SW, Rochester, MN 55902 | $1,990 | 4 | 2 | 2100 | 0.6 mi |
818 7th Ave SE, Rochester, MN 55904 | $1,850 | 4 | 2 | 2000 | 1.5 mi |
917 17th St SE, Rochester, MN 55904 | $1,950 | 4 | 2 | 1802 | 0.9 mi |
225 7th Ave SW, Rochester, MN 55902 | $2,095 | 4 | 2 | 1843 | 1.9 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