Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.87% first-year return on $223k initial cash invested.
-22.87%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$2,880
Rent
-$4,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1062k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$223k
Downpayment
20%
$212k
Closing costs
1%
$10,623
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,880
Total Expenses
$7,132
Mortgage P&I
181%
$5,213
Property Taxes
20%
$568
Home Insurance
13%
$385
HOA
8%
$217
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1508 Linden Lake Rd, Fort Collins, CO 80524 | $3,600 | 3 | 3 | 3122 | 0.5 mi |
1713 Richards Lake Rd, Fort Collins, CO 80524 | $3,100 | 3 | 2 | 3811 | 0.8 mi |
509 Yeager St, Fort Collins, CO 80524 | $3,100 | 3 | 3 | 2994 | 1.9 mi |
2244 Muir Ln, Fort Collins, CO 80524 | $2,700 | 3 | 3 | 2669 | 0.9 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