Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.4% first-year return on $71,358 initial cash invested.
-11.4%
Cash On Cash
4.04%
Cap Rate
0.66
DSCR
$1,760
Rent
-$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$340k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,358
Downpayment
20%
$67,960
Closing costs
1%
$3,398
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$2,438
Mortgage P&I
98%
$1,733
Property Taxes
7%
$130
Home Insurance
7%
$117
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2298 Horizon Dr, Pocatello, ID 83201 | $1,700 | 3 | 2 | 1922 | 0.7 mi |
1628 Sun Hill Loop, Pocatello, ID 83201 | $2,199 | 3 | 2.5 | 2055 | 0.3 mi |
2415 Northstar Dr, Pocatello, ID 83201 | $2,100 | 3 | 2.5 | 2132 | 0.9 mi |
2724 Corsini Ct, Pocatello, ID 83201 | $1,950 | 3 | 3 | 2200 | 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