Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.
999%
Cash On Cash
3.54%
Cap Rate
0.89
DSCR
$2,900
Rent
-$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $3,505 expenses = $605 out of pocket
Investment Breakdown
|
Monthly Mortgage Payment
$2,000
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$0
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,900
Total Expenses
$3,505
Mortgage P&I
69%
$2,000
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
2%
$55
Property Management
10%
$290
CapEx
13%
$377
Vacancy
14%
$406
Maintenance
13%
$377
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18807 Nutmeg Ln, Oregon City, OR 97045 | $3,200 | 3 | 2.5 | 2044 | 2.2 mi |
21901 S Yeoman Rd, Beavercreek, OR 97004 | $2,995 | 3 | 2 | 2204 | 2.2 mi |
23330 S Hwy, 213, Oregon City, OR 97045 | $2,400 | 3 | 1.5 | 2828 | 2.3 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