Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.45% first-year return on $58,800 initial cash invested.
-6.45%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$1,740
Rent
-$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$280k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,800
Downpayment
20%
$56,000
Closing costs
1%
$2,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$2,056
Mortgage P&I
81%
$1,408
Property Taxes
6%
$98
Home Insurance
6%
$98
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1711 Borah Ave E, Twin Falls, ID 83301 | $1,825 | 3 | 1 | 1300 | 0.6 mi |
742 Del Mar Dr, Twin Falls, ID 83301 | $1,580 | 3 | 1 | 1071 | 0.6 mi |
136 10th Ave E, Twin Falls, ID 83301 | $1,900 | 3 | 1 | 1468 | 0.4 mi |
260 Tyler St, Twin Falls, ID 83301 | $1,600 | 3 | 1 | 1480 | 0.8 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