Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.25% first-year return on $93,786 initial cash invested.
-14.25%
Cash On Cash
3.34%
Cap Rate
0.55
DSCR
$1,960
Rent
-$1,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,786
Downpayment
20%
$89,320
Closing costs
1%
$4,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$3,074
Mortgage P&I
115%
$2,258
Property Taxes
8%
$148
Home Insurance
8%
$158
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
235 W 690 N, Logan, UT 84321 | $2,145 | 3 | 2.5 | 1951 | 1.7 mi |
1178 W 290 S, Logan, UT 84321 | $2,200 | 3 | 2.5 | 1700 | 0.1 mi |
468 Cottage Ct, Providence, UT 84332 | $2,500 | 3 | 2.5 | 1950 | 2.3 mi |
191 S 400 W, Logan, UT 84321 | $1,750 | 3 | 2 | 1883 | 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