Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.96% first-year return on $168k initial cash invested.
-21.96%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$2,620
Rent
-$3,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,620
Total Expenses
$5,690
Mortgage P&I
155%
$4,057
Property Taxes
26%
$672
Home Insurance
11%
$280
HOA
0%
$0
Property Management
10%
$262
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5116 Stoney Creek Ct, Rapid City, SD 57702 | $2,695 | 4 | 3 | 3246 | 0.5 mi |
6050 Magic Canyon Rd, Rapid City, SD 57702 | $3,950 | 4 | 3.5 | 3200 | 2.9 mi |
3022 Player Dr, Rapid City, SD 57702 | $3,500 | 4 | 3.5 | 2936 | 2.1 mi |
1116 Alta Vista Dr, Rapid City, SD 57701 | $2,800 | 4 | 3 | 3018 | 2.1 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