Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.35% first-year return on $273k initial cash invested.
-24.35%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$2,520
Rent
-$5,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1298k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$273k
Downpayment
20%
$260k
Closing costs
1%
$12,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,520
Total Expenses
$8,052
Mortgage P&I
264%
$6,641
Property Taxes
12%
$302
Home Insurance
18%
$454
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2020 Primrose Dr, Nampa, ID 83686 | $2,895 | 4 | 3 | 3547 | 0.3 mi |
3860 E Rock Falls St, Nampa, ID 83686 | $2,495 | 4 | 3 | 2679 | 1.3 mi |
4118 E Chesapeake Dr, Nampa, ID 83686 | $2,495 | 4 | 2.5 | 2520 | 1.6 mi |
4530 S Giants Way, Nampa, ID 83686 | $2,800 | 4 | 2.5 | 2450 | 1.6 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