Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.48% first-year return on $93,450 initial cash invested.
-22.48%
Cash On Cash
1.6%
Cap Rate
0.26
DSCR
$1,800
Rent
-$1,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,450
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$3,551
Mortgage P&I
125%
$2,256
Property Taxes
37%
$671
Home Insurance
9%
$156
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
420 2nd St, West Des Moines, IA 50265 | $1,845 | 3 | 2 | 1480 | 0.8 mi |
327 56th St, Des Moines, IA 50312 | $1,825 | 3 | 2 | 1665 | 0.3 mi |
7105 Sunset Ter, Windsor Heights, IA 50324 | $1,875 | 3 | 2.5 | 1346 | 1.7 mi |
683 42nd St, Des Moines, IA 50312 | $2,000 | 3 | 2 | 1422 | 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