Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.35% first-year return on $72,681 initial cash invested.
-14.35%
Cash On Cash
3.46%
Cap Rate
0.56
DSCR
$1,970
Rent
-$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,970 income − $2,839 expenses = $869 out of pocket
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,681
Downpayment
20%
$69,220
Closing costs
1%
$3,461
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$2,839
Mortgage P&I
90%
$1,769
Property Taxes
22%
$438
Home Insurance
6%
$121
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6705 Vincent Ave S, Richfield, MN 55423 | $2,075 | 2 | 2 | 1050 | 1.4 mi |
5816 Pillsbury Ave S, Minneapolis, MN 55419 | $2,800 | 2 | 2 | 1216 | 0.6 mi |
5754 Irving Ave S, Minneapolis, MN 55419 | $1,850 | 2 | 1 | 950 | 0.4 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