Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.69% first-year return on $92,106 initial cash invested.
-3.69%
Cash On Cash
5.78%
Cap Rate
0.95
DSCR
$3,290
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,290 income − $3,573 expenses = $283 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,106
Downpayment
20%
$87,720
Closing costs
1%
$4,386
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,290
Total Expenses
$3,573
Mortgage P&I
68%
$2,231
Property Taxes
10%
$334
Home Insurance
5%
$154
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10527 61st Pl NE, Albertville, MN 55301 | $3,549 | 4 | 3 | 3580 | 2.6 mi |
11405 W Laketowne Dr, Albertville, MN 55301 | $2,549 | 4 | 3.5 | 3350 | 2.9 mi |
3212 Kady Ave NE, Saint Michael, MN 55376 | $2,850 | 4 | 3 | 2335 | 1.6 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