Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.38% first-year return on $59,892 initial cash invested.
-13.38%
Cash On Cash
3.61%
Cap Rate
0.59
DSCR
$1,380
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,892
Downpayment
20%
$57,040
Closing costs
1%
$2,852
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,380
Total Expenses
$2,048
Mortgage P&I
106%
$1,456
Property Taxes
9%
$131
Home Insurance
7%
$102
HOA
0%
$0
Property Management
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
617 Fillmore St, Caldwell, ID 83605 | $1,400 | 2 | 1 | 900 | 0.8 mi |
204 E Morrison St, Caldwell, ID 83605 | $1,125 | 2 | 1 | 900 | 0.9 mi |
103 Holly St, Caldwell, ID 83605 | $1,295 | 2 | 1 | 896 | 1.1 mi |
623 E Galveston St, Caldwell, ID 83605 | $1,300 | 2 | 1 | 1000 | 0.9 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