Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.98% first-year return on $64,974 initial cash invested.
-5.98%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$2,030
Rent
-$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,974
Downpayment
20%
$61,880
Closing costs
1%
$3,094
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$2,354
Mortgage P&I
76%
$1,546
Property Taxes
8%
$169
Home Insurance
5%
$110
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1825 12th Ave S, Great Falls, MT 59405 | $1,975 | 4 | 2 | 1736 | 0.1 mi |
1813 13th Ave S, Great Falls, MT 59405 | $2,000 | 4 | 2 | 1920 | 0.1 mi |
410 8th St S, Great Falls, MT 59405 | $1,800 | 4 | 2.5 | 1600 | 1 mi |
1913 16th Ave S, Great Falls, MT 59405 | $2,200 | 4 | 2 | 2016 | 0.3 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