Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.04% first-year return on $107k initial cash invested.
-20.04%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$1,870
Rent
-$1,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,115
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$3,664
Mortgage P&I
135%
$2,533
Property Taxes
25%
$460
Home Insurance
10%
$184
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4800 A St, Lincoln, NE 68510 | $1,700 | 3 | 2.5 | 1975 | 2.2 mi |
1141 S 44th St, Lincoln, NE 68510 | $1,800 | 3 | 2 | 2100 | 2.4 mi |
2200 Ammon Ave, Lincoln, NE 68505 | $1,650 | 3 | 2 | 2000 | 1.8 mi |
2607 N 91st St, Lincoln, NE 68507 | $1,895 | 3 | 2.5 | 1738 | 2.2 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