Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.17% first-year return on $239k initial cash invested.
-24.17%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$2,640
Rent
-$4,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1140k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$239k
Downpayment
20%
$228k
Closing costs
1%
$11,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,640
Total Expenses
$7,462
Mortgage P&I
221%
$5,832
Property Taxes
16%
$420
Home Insurance
15%
$399
HOA
5%
$125
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11855 W Nuova Ct, Nampa, ID 83686 | $3,000 | 4 | 3 | 3111 | 0.6 mi |
903 W Arbor Pointe Way, Nampa, ID 83686 | $2,200 | 4 | 3 | 2502 | 1.8 mi |
1921 W Aspen Creek Dr, Nampa, ID 83686 | $2,495 | 4 | 2.5 | 2625 | 0.8 mi |
1519 S Horton St, Nampa, ID 83686 | $2,355 | 4 | 3 | 2239 | 1.5 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