Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.1% first-year return on $31,941 initial cash invested.
-12.1%
Cash On Cash
4.18%
Cap Rate
0.66
DSCR
$950
Rent
-$322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$152k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,941
Downpayment
20%
$30,420
Closing costs
1%
$1,521
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$950
Total Expenses
$1,272
Mortgage P&I
85%
$804
Property Taxes
17%
$166
Home Insurance
6%
$54
HOA
0%
$0
Property Management
10%
$95
CapEx
5%
$48
Vacancy
6%
$57
Maintenance
5%
$48
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2417 E Ave NE, Cedar Rapids, IA 52402 | $1,270 | 2 | 1 | 789 | 1.9 mi |
2448 11th Ave SE, Cedar Rapids, IA 52403 | $695 | 2 | 1 | 0.4 mi | |
3215 Pioneer Ave SE, Apt 2, Cedar Rapids, IA 52403 | $775 | 2 | 1 | 0.6 mi | |
3215 Pioneer Ave SE, Apt 9, Cedar Rapids, IA 52403 | $775 | 2 | 1 | 0.6 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