Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.74% first-year return on $81,753 initial cash invested.
-13.74%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$1,970
Rent
-$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,753
Downpayment
20%
$77,860
Closing costs
1%
$3,893
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,970
Total Expenses
$2,906
Mortgage P&I
99%
$1,943
Property Taxes
16%
$314
Home Insurance
7%
$138
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1201 16th Ave S, Fargo, ND 58103 | $1,850 | 4 | 3 | 3269 | 0.9 mi |
904 4th St S, Moorhead, MN 56560 | $2,100 | 4 | 3 | 1.2 mi | |
1001 4th St S, Moorhead, MN 56560 | $1,800 | 4 | 2 | 3197 | 1.2 mi |
1312 3rd Ave N, Fargo, ND 58102 | $1,650 | 4 | 2 | 0.7 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