This property looks like a bad Long-Term investment with a projected -11.41% first-year return on $60,144 initial cash invested.
-11.41%
Cash On Cash
4.19%
Cap Rate
0.68
DSCR
$2,110
Rent
-$572
Cashflow
Cash Flow
$2,110 income − $2,682 expenses = $572 out of pocket
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,144
Downpayment
20%
$57,280
Closing costs
1%
$2,864
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$2,682
Mortgage P&I
70%
$1,467
Property Taxes
18%
$382
Home Insurance
5%
$100
HOA
9%
$183
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1054 Rockport Dr, Unit 1, Carol Stream, IL 60188 | $2,250 | 2 | 1.5 | 1300 | 1.1 mi |
290 Stonington Dr, Unit 301, Bloomingdale, IL 60108 | $2,600 | 2 | 2 | 1300 | 1.1 mi |
147 W Elk Trl, Apt 345, Carol Stream, IL 60188 | $1,875 | 2 | 1.5 | 1000 | 1 mi |
Projection Charts
Investment Value YoY