Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.42% first-year return on $39,459 initial cash invested.
-15.42%
Cash On Cash
3.15%
Cap Rate
0.52
DSCR
$960
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$188k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,459
Downpayment
20%
$37,580
Closing costs
1%
$1,879
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$960
Total Expenses
$1,467
Mortgage P&I
99%
$952
Property Taxes
21%
$199
Home Insurance
7%
$66
HOA
0%
$0
Property Management
10%
$96
CapEx
5%
$48
Vacancy
6%
$58
Maintenance
5%
$48
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
803 7th St S, Fargo, ND 58103 | $1,400 | 2 | 1 | 1073 | 1 mi |
1315 14th St S, Fargo, ND 58103 | $1,150 | 2 | 1 | 0.3 mi | |
1830 7th Ave S, Fargo, ND 58103 | $995 | 2 | 1 | 0.7 mi | |
1206 1st Ave S, Fargo, ND 58103 | $850 | 2 | 1 | 1.2 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