Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.74% first-year return on $138k initial cash invested.
-18.74%
Cash On Cash
2.04%
Cap Rate
0.35
DSCR
$2,120
Rent
-$2,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,573
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$4,276
Mortgage P&I
149%
$3,166
Property Taxes
15%
$323
Home Insurance
11%
$236
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1731 Lakeshore Dr, Klamath Falls, OR 97601 | $2,500 | 4 | 3 | 2487 | 0.6 mi |
1545 N Eldorado Ave, Klamath Falls, OR 97601 | $2,650 | 4 | 3 | 2631 | 2.5 mi |
313 E Lowell St, Klamath Falls, OR 97601 | $1,650 | 4 | 3 | 1.7 mi | |
1540 Pacific Ter, Klamath Falls, OR 97601 | $2,950 | 4 | 3.5 | 3386 | 2.6 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