Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.29% first-year return on $42,651 initial cash invested.
14.29%
Cash On Cash
9.78%
Cap Rate
1.61
DSCR
$2,450
Rent
$508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$203k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,651
Downpayment
20%
$40,620
Closing costs
1%
$2,031
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,450
Total Expenses
$1,942
Mortgage P&I
42%
$1,026
Property Taxes
9%
$231
Home Insurance
2%
$49
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
734 5th St E, Saint Paul, MN 55106 | $2,395 | 4 | 2 | 1844 | 0 mi |
707 Jenks Ave, Saint Paul, MN 55106 | $2,899 | 4 | 1.5 | 2222 | 1 mi |
365 Bates Ave, Saint Paul, MN 55106 | $1,795 | 4 | 2 | 1557 | 0.1 mi |
255 Maria Ave, # 1, Saint Paul, MN 55106 | $2,513 | 4 | 2 | 1500 | 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