Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.28% first-year return on $20,979 initial cash invested.
21.28%
Cash On Cash
11.45%
Cap Rate
1.9
DSCR
$1,580
Rent
$372
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$1,208
Mortgage P&I
32%
$502
Property Taxes
16%
$260
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10 Boulder Ave, Joliet, IL 60433 | $1,445 | 3 | 1 | 900 | 1.4 mi |
10 N Boulder Ave, Joliet, IL 60433 | $1,445 | 3 | 1 | 900 | 1.4 mi |
203 Algonquin St, Joliet, IL 60432 | $1,595 | 3 | 1 | 936 | 0.9 mi |
205 Algonquin St, Joliet, IL 60432 | $1,595 | 3 | 1 | 940 | 0.9 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