Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.58% first-year return on $79,905 initial cash invested.
-18.58%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$1,690
Rent
-$1,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$381k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,905
Downpayment
20%
$76,100
Closing costs
1%
$3,805
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$2,927
Mortgage P&I
111%
$1,881
Property Taxes
27%
$448
Home Insurance
8%
$135
HOA
1%
$25
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1351 Stephi Rd, Eau Claire, WI 54703 | $2,365 | 3 | 3 | 2045 | 2.7 mi |
1307 Kernan Ct, Eau Claire, WI 54703 | $1,865 | 3 | 3 | 2000 | 2.7 mi |
1339 Glenn Pl, Eau Claire, WI 54703 | $1,700 | 3 | 3 | 1800 | 2.7 mi |
715 Hewitt St, Eau Claire, WI 54703 | $2,100 | 3 | 2 | 3.1 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