Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.3% first-year return on $108k initial cash invested.
-20.3%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$2,430
Rent
-$1,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,430 income − $4,264 expenses = $1,834 out of pocket
Investment Breakdown
|
Purchase Price
$516k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,163
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,430
Total Expenses
$4,264
Mortgage P&I
107%
$2,594
Property Taxes
35%
$856
Home Insurance
7%
$181
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7309 N Ottawa Ave, Chicago, IL 60631 | $3,000 | 2 | 2 | 1000 | 1.8 mi |
9458 Glenlake Ave, Rosemont, IL 60018 | $1,500 | 2 | 1 | 1300 | 1.2 mi |
2308 Oakton St, Apt 1, Park Ridge, IL 60068 | $2,100 | 2 | 1 | 1200 | 1.4 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