Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.52% first-year return on $141k initial cash invested.
-19.52%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$2,880
Rent
-$2,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,722
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,880
Total Expenses
$5,176
Mortgage P&I
120%
$3,447
Property Taxes
26%
$739
Home Insurance
8%
$241
HOA
0%
$0
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7030 S 32nd St, Lincoln, NE 68516 | $2,700 | 4 | 4 | 2422 | 3.9 mi |
5911 Clear Creek Dr, Lincoln, NE 68516 | $3,000 | 4 | 3 | 2696 | 2.9 mi |
7838 Yankee Woods Dr, Lincoln, NE 68516 | $3,100 | 4 | 3 | 2500 | 2.6 mi |
8850 S 78th St, Lincoln, NE 68516 | $2,900 | 4 | 3 | 2400 | 2.6 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