Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.37% first-year return on $72,744 initial cash invested.
-4.37%
Cash On Cash
5.62%
Cap Rate
0.92
DSCR
$2,460
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,744
Downpayment
20%
$69,280
Closing costs
1%
$3,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$2,725
Mortgage P&I
72%
$1,765
Property Taxes
8%
$206
Home Insurance
5%
$114
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5705 26th Ave S, Minneapolis, MN 55417 | $1,350 | 3 | 1 | 1703 | 1.5 mi |
4536 Park Ave, Minneapolis, MN 55407 | $2,500 | 3 | 1 | 1850 | 1 mi |
5112 10th Ave S, Minneapolis, MN 55417 | $2,895 | 3 | 1 | 1522 | 0.3 mi |
5749 23rd Ave S, Minneapolis, MN 55417 | $2,099 | 3 | 1 | 1601 | 1.3 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