Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.94% first-year return on $61,950 initial cash invested.
-9.94%
Cash On Cash
4.36%
Cap Rate
0.72
DSCR
$1,830
Rent
-$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$295k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,950
Downpayment
20%
$59,000
Closing costs
1%
$2,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,830
Total Expenses
$2,343
Mortgage P&I
82%
$1,492
Property Taxes
15%
$271
Home Insurance
6%
$103
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1250 Nw 23rd St, Apt 11, Corvallis, OR 97330 | $1,800 | 2 | 1 | 888 | 0.2 mi |
2009 Nw Tyler St, Corvallis, OR 97330 | $2,300 | 2 | 1 | 864 | 0.4 mi |
1250 Nw 23rd St, Apt 14, Corvallis, OR 97330 | $1,750 | 2 | 1 | 945 | 0.2 mi |
1110 Nw 31st St, Corvallis, OR 97330 | $2,195 | 2 | 1 | 875 | 0.6 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