Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.48% first-year return on $221k initial cash invested.
-20.48%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$4,180
Rent
-$3,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1050k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$221k
Downpayment
20%
$210k
Closing costs
1%
$10,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,180
Total Expenses
$7,943
Mortgage P&I
127%
$5,299
Property Taxes
28%
$1,189
Home Insurance
9%
$368
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4047 N Sheridan Rd, Unit 1, Chicago, IL 60613 | $3,295 | 3 | 2 | 1700 | 0 mi |
933 W Irving Park Rd, Apt E, Chicago, IL 60613 | $4,200 | 3 | 3 | 2500 | 0.1 mi |
931 W Irving Park Rd, Unit Cj, Chicago, IL 60613 | $4,200 | 3 | 3 | 2500 | 0.1 mi |
4060 N Sheridan Rd, Apt 2S, Chicago, IL 60613 | $2,400 | 3 | 2 | 1400 | 0.1 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