Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.7% first-year return on $40,971 initial cash invested.
-1.7%
Cash On Cash
6.55%
Cap Rate
1.03
DSCR
$1,840
Rent
-$58
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,971
Downpayment
20%
$39,020
Closing costs
1%
$1,951
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$1,898
Mortgage P&I
56%
$1,031
Property Taxes
17%
$319
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7589 Stanton Ave, Rockford, IL 61109 | $2,350 | 4 | 2.5 | 1712 | 2.6 mi |
5563 Stockton Dr, Rockford, IL 61109 | $2,500 | 3 | 2 | 1805 | 3.4 mi |
1111 20th St, # 1, Rockford, IL 61104 | $2,100 | 4 | 2.5 | 5.3 mi | |
2515 Mandrake Dr, Rockford, IL 61108 | $2,500 | 3 | 2 | 1700 | 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
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality