Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.13% first-year return on $61,635 initial cash invested.
-6.13%
Cash On Cash
5.08%
Cap Rate
0.85
DSCR
$1,990
Rent
-$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$294k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,635
Downpayment
20%
$58,700
Closing costs
1%
$2,935
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$2,305
Mortgage P&I
73%
$1,457
Property Taxes
11%
$228
Home Insurance
5%
$102
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1726 Bradley Dr, Harrisburg, PA 17110 | $2,495 | 4 | 2.5 | 2605 | 1.6 mi |
3032 Bianca Way, Harrisburg, PA 17110 | $2,655 | 4 | 2.5 | 2108 | 2.9 mi |
3814 Kingsley Dr, Harrisburg, PA 17110 | $1,750 | 4 | 2 | 1422 | 0.8 mi |
4628 Margarets Dr, Unit 3A, Harrisburg, PA 17110 | $1,999 | 3 | 2 | 2157 | 1.9 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