Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.82% first-year return on $126k initial cash invested.
-17.82%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$2,100
Rent
-$1,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$3,968
Mortgage P&I
143%
$2,996
Property Taxes
9%
$191
Home Insurance
10%
$210
HOA
1%
$25
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1235 Rabbit Brush Trl, Cheyenne, WY 82007 | $2,500 | 3 | 2 | 2406 | 3.6 mi |
1442 Big Meadow Dr, Cheyenne, WY 82007 | $2,650 | 3 | 2 | 2380 | 3.9 mi |
1625 Elsie Jean Trl, Cheyenne, WY 82007 | $2,795 | 3 | 2.5 | 2177 | 3.6 mi |
611 Dallas Rd, Cheyenne, WY 82007 | $550 | 3 | 2 | 2.1 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