Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.94% first-year return on $99,540 initial cash invested.
-21.94%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$1,810
Rent
-$1,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$474k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,540
Downpayment
20%
$94,800
Closing costs
1%
$4,740
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,810
Total Expenses
$3,630
Mortgage P&I
132%
$2,382
Property Taxes
30%
$549
Home Insurance
9%
$166
HOA
3%
$63
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$109
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3149 Grove Ct SE, Cedar Rapids, IA 52403 | $1,800 | 4 | 3 | 1.6 mi | |
201 24th St NE, Cedar Rapids, IA 52402 | $1,600 | 4 | 2 | 1810 | 1.5 mi |
1025 30th St NE, Cedar Rapids, IA 52402 | $1,650 | 4 | 2 | 1382 | 2.2 mi |
732 29th St NE, Cedar Rapids, IA 52402 | $800 | 3 | 2 | 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