Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.93% first-year return on $50,379 initial cash invested.
-5.93%
Cash On Cash
5.52%
Cap Rate
0.9
DSCR
$2,480
Rent
-$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,480
Total Expenses
$2,729
Mortgage P&I
50%
$1,229
Property Taxes
31%
$771
Home Insurance
3%
$84
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
31 Country Wood Lndg, Rochester, NY 14626 | $3,200 | 4 | 2.5 | 2838 | 2.1 mi |
232 Meadowbriar Rd, Rochester, NY 14616 | $2,795 | 4 | 2 | 2095 | 2.8 mi |
262 Jamestown Ter, Rochester, NY 14615 | $2,250 | 3 | 2 | 2380 | 1.5 mi |
104 Knickerbocker Ave, Rochester, NY 14615 | $1,895 | 4 | 2 | 1641 | 3.2 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