Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.13% first-year return on $140k initial cash invested.
-17.13%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$2,250
Rent
-$1,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$133k
Closing costs
1%
$6,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,250
Total Expenses
$4,243
Mortgage P&I
144%
$3,242
Property Taxes
8%
$184
Home Insurance
10%
$233
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
438 Forest Vale Cir, Twin Falls, ID 83301 | $1,800 | 4 | 3 | 2400 | 3.5 mi |
2034 Northern Sky Dr, Twin Falls, ID 83301 | $2,950 | 4 | 3 | 2376 | 5.2 mi |
517 Meadowview Ln, Twin Falls, ID 83301 | $2,100 | 4 | 3 | 1850 | 3 mi |
969 Bracken St N, Twin Falls, ID 83301 | $2,250 | 4 | 2 | 2174 | 4.1 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