Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.27% first-year return on $27,279 initial cash invested.
12.27%
Cash On Cash
9.67%
Cap Rate
1.52
DSCR
$1,620
Rent
$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$1,341
Mortgage P&I
42%
$687
Property Taxes
12%
$187
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2922 Jones St, Sioux City, IA 51104 | $1,350 | 3 | 2 | 1456 | 0.5 mi |
2101 Terrace Pl, Sioux City, IA 51104 | $1,900 | 3 | 2 | 1364 | 0.8 mi |
3305 Viking Dr, Sioux City, IA 51104 | $1,800 | 3 | 2 | 1346 | 1 mi |
2918 Douglas St, Sioux City, IA 51104 | $1,700 | 3 | 2 | 1262 | 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