Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.05% first-year return on $80,955 initial cash invested.
-21.05%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$1,530
Rent
-$1,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,955
Downpayment
20%
$77,100
Closing costs
1%
$3,855
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,530
Total Expenses
$2,950
Mortgage P&I
125%
$1,920
Property Taxes
32%
$483
Home Insurance
10%
$150
HOA
0%
$0
Property Management
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3449 Rosewood Ln, Eau Claire, WI 54703 | $1,995 | 3 | 2 | 1300 | 0.2 mi |
4927 Jeffers Rd, Eau Claire, WI 54703 | $1,995 | 3 | 2 | 1400 | 2.7 mi |
633 Hudson St, Eau Claire, WI 54703 | $1,395 | 3 | 1.5 | 1387 | 2.6 mi |
715 Hewitt St, Eau Claire, WI 54703 | $2,100 | 3 | 2 | 2.3 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