Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.48% first-year return on $56,490 initial cash invested.
-7.48%
Cash On Cash
4.8%
Cap Rate
0.81
DSCR
$1,970
Rent
-$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$2,322
Mortgage P&I
68%
$1,330
Property Taxes
20%
$387
Home Insurance
5%
$94
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3517 W 76th St, Chicago, IL 60652 | $2,800 | 3 | 2 | 1101 | 1 mi |
3056 W Marquette Rd, Chicago, IL 60629 | $2,500 | 3 | 2 | 1400 | 0.8 mi |
6112 S Kilbourn Ave, Chicago, IL 60629 | $3,100 | 3 | 2 | 1058 | 1.4 mi |
4211 W 63rd St, Unit 1FL, Chicago, IL 60632 | $1,700 | 3 | 1.5 | 1300 | 1 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