Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.1% first-year return on $16,632 initial cash invested.
17.1%
Cash On Cash
10.44%
Cap Rate
1.73
DSCR
$1,090
Rent
$237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$79,200
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,632
Downpayment
20%
$15,840
Closing costs
1%
$792
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,090
Total Expenses
$853
Mortgage P&I
37%
$398
Property Taxes
13%
$147
Home Insurance
2%
$26
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2607 N Indiana Ave, Peoria, IL 61603 | $950 | 3 | 1 | 1071 | 0.3 mi |
2631 N Missouri Ave, Peoria, IL 61603 | $1,200 | 3 | 1 | 1045 | 0.4 mi |
607 E Maywood Ave, Peoria, IL 61603 | $1,200 | 3 | 1 | 1056 | 0.6 mi |
608 W Loucks Ave, Peoria, IL 61604 | $1,150 | 3 | 1 | 1100 | 0.8 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