Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.8% first-year return on $39,690 initial cash invested.
9.8%
Cash On Cash
9.33%
Cap Rate
1.41
DSCR
$2,040
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $1,716 expenses = $324 cash flow
Investment Breakdown
|
Purchase Price
$189k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,690
Downpayment
20%
$37,800
Closing costs
1%
$1,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$1,716
Mortgage P&I
51%
$1,044
Property Taxes
4%
$76
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2426 White Ave Unit B, Klamath Falls, OR 97601 | $1,250 | 2 | 1 | 1150 | 0.9 mi |
1717 Main St, Apt 1, Klamath Falls, OR 97601 | $1,200 | 1 | 1 | 550 | 0.1 mi |
1717 Main St, Apt 12, Klamath Falls, OR 97601 | $1,000 | 1 | 1 | 550 | 0.1 mi |
1717 Main St, Apt 6, Klamath Falls, OR 97601 | $1,000 | 1 | 1 | 550 | 0.1 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