Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.76% first-year return on $105k initial cash invested.
-10.76%
Cash On Cash
3.92%
Cap Rate
0.67
DSCR
$2,930
Rent
-$939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,760
Closing costs
1%
$4,988
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,930
Total Expenses
$3,869
Mortgage P&I
83%
$2,423
Property Taxes
18%
$515
Home Insurance
6%
$170
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4712 Nicollet Ave, Minneapolis, MN 55419 | $4,495 | 4 | 2 | 1960 | 0.3 mi |
4310 Garfield Ave, Minneapolis, MN 55409 | $2,800 | 4 | 2 | 1950 | 0.5 mi |
3711 Pleasant Ave, Minneapolis, MN 55409 | $2,800 | 4 | 2 | 1825 | 1.3 mi |
5637 Colfax Ave S, Minneapolis, MN 55419 | $2,200 | 4 | 2 | 2261 | 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