Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.79% first-year return on $72,198 initial cash invested.
-10.79%
Cash On Cash
4.08%
Cap Rate
0.68
DSCR
$1,820
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,198
Downpayment
20%
$68,760
Closing costs
1%
$3,438
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$2,469
Mortgage P&I
95%
$1,727
Property Taxes
7%
$136
Home Insurance
7%
$133
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1400 S 3rd St, Bismarck, ND 58504 | $2,600 | 4 | 2 | 2210 | 0.3 mi |
926 N Mandan St, Bismarck, ND 58501 | $2,538 | 4 | 2 | 2032 | 2.1 mi |
1119 University Dr, Lot 103, Bismarck, ND 58504 | $1,850 | 4 | 2 | 1792 | 0.5 mi |
217 W Ave D, Bismarck, ND 58501 | $1,600 | 4 | 2 | 1850 | 1.9 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