Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.79% first-year return on $54,590 initial cash invested.
-8.79%
Cash On Cash
4.57%
Cap Rate
0.76
DSCR
$1,690
Rent
-$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$260k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,590
Downpayment
20%
$51,990
Closing costs
1%
$2,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$2,090
Mortgage P&I
77%
$1,307
Property Taxes
15%
$254
Home Insurance
5%
$91
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 |
|---|---|---|---|---|---|
4901 Glenn Ave, Sioux City, IA 51106 | $2,000 | 3 | 2 | 2298 | 0.3 mi |
2622 Ridge Ave, Sioux City, IA 51106 | $2,600 | 3 | 2 | 2219 | 1.7 mi |
2657 S Palmetto St, Sioux City, IA 51106 | $1,600 | 3 | 1 | 2100 | 0.6 mi |
1008 Morningside Ave, Sioux City, IA 51106 | $2,000 | 3 | 1.5 | 1900 | 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality