Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.44% first-year return on $33,537 initial cash invested.
-7.44%
Cash On Cash
5.21%
Cap Rate
0.82
DSCR
$1,180
Rent
-$208
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,537
Downpayment
20%
$31,940
Closing costs
1%
$1,597
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,180
Total Expenses
$1,388
Mortgage P&I
71%
$843
Property Taxes
16%
$189
Home Insurance
4%
$49
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
213 E 28th St, # 1, Erie, PA 16504 | $850 | 3 | 1 | 900 | 1.4 mi |
457 W 17th St, Apt 2, Erie, PA 16502 | $850 | 3 | 1 | 800 | 1.2 mi |
1147 W 37th St, Erie, PA 16508 | $1,650 | 3 | 1 | 1000 | 0.4 mi |
944 W 21st St, # 1, Erie, PA 16502 | $950 | 3 | 1 | 1000 | 0.8 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