Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.86% first-year return on $37,779 initial cash invested.
-0.86%
Cash On Cash
6.75%
Cap Rate
1.06
DSCR
$1,750
Rent
-$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$1,777
Mortgage P&I
54%
$951
Property Taxes
18%
$307
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1508 E Hendryx Pl Pln, Unit 1, Peoria, IL 61615 | $1,275 | 3 | 2 | 1400 | 1.9 mi |
1106 W Bonny Doon Ln, Unit BO1106, Peoria, IL 61615 | $990 | 3 | 2 | 1216 | 0.5 mi |
1000 W Bonny Doon Ln, Unit BO1000, Peoria, IL 61615 | $1,090 | 3 | 2 | 1680 | 0.4 mi |
5620 N Monterey Ct, Peoria, IL 61614 | $1,550 | 3 | 2 | 1368 | 2.8 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