Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.81% first-year return on $35,868 initial cash invested.
-1.81%
Cash On Cash
6.56%
Cap Rate
1.03
DSCR
$1,700
Rent
-$54
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$171k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,868
Downpayment
20%
$34,160
Closing costs
1%
$1,708
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$1,754
Mortgage P&I
53%
$902
Property Taxes
20%
$344
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3910 W Verner Dr, Peoria, IL 61615 | $1,800 | 4 | 2 | 1776 | 1.7 mi |
807 W Mcclure Ave, Peoria, IL 61604 | $1,200 | 4 | 2 | 1862 | 2.5 mi |
1913 W Clarewood Ave, Peoria, IL 61614 | $1,995 | 4 | 2 | 1642 | 1.5 mi |
1822 N Sheridan Rd, Peoria, IL 61604 | $1,375 | 4 | 2 | 1792 | 2.9 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