Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.41% first-year return on $55,734 initial cash invested.
-4.41%
Cash On Cash
5.6%
Cap Rate
0.92
DSCR
$1,920
Rent
-$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,734
Downpayment
20%
$53,080
Closing costs
1%
$2,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$2,125
Mortgage P&I
70%
$1,348
Property Taxes
10%
$186
Home Insurance
5%
$92
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
633 Indiana St, Rapid City, SD 57701 | $2,150 | 4 | 2 | 1664 | 0.7 mi |
114 E Liberty St, Rapid City, SD 57701 | $2,475 | 4 | 2 | 1680 | 1.7 mi |
1611 9th St, Rapid City, SD 57701 | $2,500 | 4 | 2 | 1880 | 0.3 mi |
1705 5th St, Rapid City, SD 57701 | $1,575 | 4 | 1.5 | 1400 | 0.2 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