Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.86% first-year return on $16,800 initial cash invested.
12.86%
Cash On Cash
9.56%
Cap Rate
1.57
DSCR
$1,010
Rent
$180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,010
Total Expenses
$830
Mortgage P&I
40%
$407
Property Taxes
13%
$133
Home Insurance
3%
$28
HOA
0%
$0
Property Management
10%
$101
CapEx
5%
$50
Vacancy
6%
$61
Maintenance
5%
$50
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1217 E Melbourne Ave, Peoria, IL 61603 | $1,200 | 2 | 1 | 1000 | 0.5 mi |
1105 E Kansas St, Peoria, IL 61603 | $897 | 2 | 1 | 967 | 1.2 mi |
820 E Virginia Ave, Peoria, IL 61603 | $754 | 2 | 1 | 1000 | 0.8 mi |
1001 E Republic St, Peoria, IL 61603 | $850 | 2 | 1 | 988 | 1.1 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