Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.88% first-year return on $263k initial cash invested.
-24.88%
Cash On Cash
0.91%
Cap Rate
0.15
DSCR
$2,170
Rent
-$5,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1250k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$263k
Downpayment
20%
$250k
Closing costs
1%
$12,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$7,613
Mortgage P&I
290%
$6,288
Property Taxes
13%
$274
Home Insurance
20%
$438
HOA
2%
$50
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2087 N Branding Iron Ave, Middleton, ID 83644 | $2,550 | 3 | 2 | 1840 | 1.2 mi |
2090 N Banjo Ct, Middleton, ID 83644 | $2,295 | 3 | 2 | 1860 | 1.5 mi |
1878 W Blue Lightning St, Middleton, ID 83644 | $2,000 | 3 | 2 | 1688 | 1.4 mi |
157 E Murtaugh Lake Dr, Middleton, ID 83644 | $2,195 | 3 | 2 | 1869 | 3 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