Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.64% first-year return on $102k initial cash invested.
-17.64%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$3,370
Rent
-$1,497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$485k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$97,000
Closing costs
1%
$4,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,370
Total Expenses
$4,867
Mortgage P&I
71%
$2,377
Property Taxes
42%
$1,427
Home Insurance
5%
$170
HOA
1%
$18
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
402 S Palmer Dr, Bolingbrook, IL 60490 | $3,500 | 4 | 2.5 | 2794 | 0.1 mi |
1582 Manhattan St, Bolingbrook, IL 60490 | $3,300 | 4 | 2.5 | 2700 | 0.6 mi |
351 Tiger St, Bolingbrook, IL 60490 | $3,950 | 4 | 2.5 | 2592 | 0.3 mi |
206 Sparrow Ln, Bolingbrook, IL 60490 | $3,400 | 4 | 2.5 | 3195 | 0.9 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