Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.3% first-year return on $110k initial cash invested.
-11.3%
Cash On Cash
3.98%
Cap Rate
0.66
DSCR
$3,110
Rent
-$1,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,110
Total Expenses
$4,148
Mortgage P&I
84%
$2,624
Property Taxes
17%
$530
Home Insurance
6%
$184
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6313 France Ave S, Edina, MN 55410 | $2,990 | 4 | 2 | 2780 | 1 mi |
NM-6104 Halifax Ave S, Minneapolis, MN 55424 | $3,750 | 4 | 2 | 2404 | 0.8 mi |
6017 Halifax Ave S, Minneapolis, MN 55424 | $3,995 | 4 | 2 | 2392 | 0.8 mi |
4453 York Ave S, Minneapolis, MN 55410 | $4,495 | 4 | 2.5 | 2700 | 1.5 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