Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.03% first-year return on $167k initial cash invested.
-21.03%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$2,340
Rent
-$2,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,340
Total Expenses
$5,265
Mortgage P&I
171%
$3,997
Property Taxes
14%
$338
Home Insurance
12%
$280
HOA
2%
$42
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1136 20th Ave SW, Great Falls, MT 59404 | $3,000 | 4 | 3.5 | 3224 | 4.5 mi |
2700 Carmel Dr, Great Falls, MT 59404 | $2,150 | 4 | 3 | 4.1 mi | |
1015 Carlos Dr, Great Falls, MT 59404 | $1,995 | 4 | 2 | 2240 | 3.8 mi |
2508 Upper River Rd, Great Falls, MT 59405 | $2,600 | 4 | 2 | 4.2 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