Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.97% first-year return on $62,790 initial cash invested.
1.97%
Cash On Cash
7.1%
Cap Rate
1.16
DSCR
$2,830
Rent
$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,830
Total Expenses
$2,727
Mortgage P&I
54%
$1,523
Property Taxes
13%
$362
Home Insurance
4%
$105
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3317 Bryant Ave S, Apt 2, Minneapolis, MN 55408 | $2,795 | 4 | 3 | 1700 | 0.3 mi |
512 W 31st St, Minneapolis, MN 55408 | $2,500 | 4 | 2 | 2200 | 0.3 mi |
3350 Stevens Ave S, Minneapolis, MN 55408 | $1,850 | 4 | 2 | 1928 | 0.4 mi |
3149 Lyndale Ave S, Minneapolis, MN 55408 | $3,595 | 5 | 3 | 2750 | 0.3 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