Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.42% first-year return on $142k initial cash invested.
-13.42%
Cash On Cash
3.34%
Cap Rate
0.57
DSCR
$3,150
Rent
-$1,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,150
Total Expenses
$4,735
Mortgage P&I
105%
$3,308
Property Taxes
10%
$328
Home Insurance
7%
$236
HOA
1%
$43
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2303 Copper Crest Ln, Fort Collins, CO 80528 | $3,650 | 4 | 3 | 3306 | 0.8 mi |
2633 Sunstone Dr, Fort Collins, CO 80525 | $2,750 | 4 | 3 | 2952 | 1.1 mi |
5201 Trappers Creek Ct, Fort Collins, CO 80528 | $3,100 | 4 | 3 | 2685 | 0.2 mi |
1412 Ticonderoga Dr, Fort Collins, CO 80525 | $3,295 | 4 | 3 | 3350 | 1.2 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