Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.21% first-year return on $167k initial cash invested.
-18.21%
Cash On Cash
2.18%
Cap Rate
0.38
DSCR
$2,890
Rent
-$2,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,890
Total Expenses
$5,423
Mortgage P&I
133%
$3,830
Property Taxes
20%
$565
Home Insurance
10%
$278
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3849 Crystal Springs Dr, Medford, OR 97504 | $2,895 | 4 | 3 | 2640 | 2.5 mi |
3640 Creek View Dr, Medford, OR 97504 | $2,533 | 4 | 3 | 2802 | 2.1 mi |
172 Willow Springs Dr, Talent, OR 97540 | $3,150 | 4 | 3 | 2790 | 3.1 mi |
3282 Sky Way, Medford, OR 97504 | $3,695 | 4 | 3 | 2712 | 4.5 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