Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.18% first-year return on $107k initial cash invested.
-12.18%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$2,670
Rent
-$1,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$102k
Closing costs
1%
$5,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,670
Total Expenses
$3,757
Mortgage P&I
96%
$2,572
Property Taxes
10%
$258
Home Insurance
7%
$178
HOA
2%
$54
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2226 Friar Tuck Ct, Fort Collins, CO 80524 | $2,895 | 3 | 2.5 | 2730 | 0.4 mi |
2508 Bar Harbor Dr, Fort Collins, CO 80524 | $2,600 | 3 | 2 | 2418 | 0.3 mi |
1938 Mainsail Dr, Fort Collins, CO 80524 | $2,650 | 3 | 2.5 | 3012 | 0.6 mi |
915 Ridge Runner Dr, Fort Collins, CO 80524 | $2,500 | 3 | 2 | 3200 | 1.7 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