Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.56% first-year return on $71,211 initial cash invested.
-17.56%
Cash On Cash
2.41%
Cap Rate
0.42
DSCR
$1,690
Rent
-$1,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,211
Downpayment
20%
$67,820
Closing costs
1%
$3,391
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$2,732
Mortgage P&I
97%
$1,640
Property Taxes
32%
$549
Home Insurance
6%
$105
HOA
0%
$0
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 |
|---|---|---|---|---|---|
61 Dewald Rd, Reading, PA 19606 | $1,600 | 3 | 2 | 1500 | 1.1 mi |
1355 Philip Ave, Birdsboro, PA 19508 | $2,300 | 3 | 2.5 | 1328 | 2.4 mi |
10 Craig Dr, Reading, PA 19606 | $1,450 | 3 | 2 | 0.6 mi | |
3807 Penns Dr, Reading, PA 19606 | $2,100 | 3 | 2.5 | 1520 | 1.2 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