Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.92% first-year return on $55,545 initial cash invested.
-5.92%
Cash On Cash
5.19%
Cap Rate
0.88
DSCR
$2,340
Rent
-$274
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,545
Downpayment
20%
$52,900
Closing costs
1%
$2,645
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,340
Total Expenses
$2,614
Mortgage P&I
56%
$1,301
Property Taxes
24%
$572
Home Insurance
6%
$133
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6828 N Bobolink Rd, Peoria, IL 61614 | $2,099 | 4 | 2.5 | 2240 | 0.4 mi |
9019 N Locust Ln, Peoria, IL 61615 | $2,650 | 4 | 2.5 | 2250 | 1.5 mi |
2303 W Pintura Ct, Peoria, IL 61614 | $1,900 | 4 | 2 | 0.9 mi | |
6231 N Talisman Ter, Peoria, IL 61615 | $2,450 | 5 | 3 | 3261 | 3.1 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