Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.24% first-year return on $503k initial cash invested.
-21.24%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$7,250
Rent
-$8,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2397k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$503k
Downpayment
20%
$479k
Closing costs
1%
$23,966
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,250
Total Expenses
$16,159
Mortgage P&I
165%
$11,927
Property Taxes
17%
$1,228
Home Insurance
15%
$1,120
HOA
0%
$0
Property Management
10%
$725
CapEx
5%
$362
Vacancy
6%
$435
Maintenance
5%
$362
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
510 Hawthorn Ave, Boulder, CO 80304 | $12,500 | 5 | 5 | 5800 | 2.3 mi |
450 College Ave, Boulder, CO 80302 | $11,995 | 4 | 3.5 | 4154 | 3 mi |
724 Fourmile Canyon Dr, Boulder, CO 80302 | $4,275 | 4 | 4 | 2800 | 0.8 mi |
990 Utica Cir, Boulder, CO 80304 | $10,495 | 5 | 4 | 5179 | 2.7 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