Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.66% first-year return on $83,767 initial cash invested.
-9.66%
Cash On Cash
4.07%
Cap Rate
0.71
DSCR
$2,260
Rent
-$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,767
Downpayment
20%
$79,778
Closing costs
1%
$3,989
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$2,934
Mortgage P&I
85%
$1,913
Property Taxes
12%
$276
Home Insurance
6%
$140
HOA
1%
$17
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10829 Cloudless St, Nampa, ID 83687 | $2,350 | 4 | 3 | 1857 | 0.1 mi |
17623 Dark Zebra Way, Nampa, ID 83687 | $2,350 | 4 | 2.5 | 1906 | 0 mi |
10647 Avalon St, Nampa, ID 83687 | $2,570 | 4 | 2.5 | 1955 | 0.8 mi |
11744 W Crested Butte Ave, Nampa, ID 83651 | $2,195 | 4 | 3 | 1759 | 1.8 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