Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.34% first-year return on $54,285 initial cash invested.
-2.34%
Cash On Cash
6.04%
Cap Rate
1
DSCR
$2,000
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,285
Downpayment
20%
$51,700
Closing costs
1%
$2,585
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$2,106
Mortgage P&I
65%
$1,307
Property Taxes
9%
$188
Home Insurance
5%
$91
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5011 Cronin Dr, Louisville, KY 40245 | $2,345 | 3 | 2 | 1348 | 0.6 mi |
7419 W Orchard Grass Blvd, Crestwood, KY 40014 | $2,000 | 3 | 2 | 1353 | 0.7 mi |
11604 Deham Dr, Louisville, KY 40241 | $1,650 | 3 | 2 | 1360 | 0.7 mi |
12101 Stroll Ct, Louisville, KY 40245 | $1,950 | 3 | 2 | 1200 | 0.3 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