Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.48% first-year return on $93,030 initial cash invested.
-13.48%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$2,040
Rent
-$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$93,030
Downpayment
20%
$88,600
Closing costs
1%
$4,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$3,085
Mortgage P&I
109%
$2,215
Property Taxes
9%
$185
Home Insurance
8%
$155
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4095 E 8th St, Casper, WY 82609 | $3,000 | 4 | 2 | 3900 | 3 mi |
260 S Pennsylvania Ave, Casper, WY 82609 | $1,800 | 4 | 2 | 2448 | 1.8 mi |
4437 E 18th St, Casper, WY 82609 | $3,000 | 4 | 3 | 3306 | 3.2 mi |
829 S Washington St, Casper, WY 82601 | $1,880 | 4 | 2 | 1756 | 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