Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.04% first-year return on $462k initial cash invested.
-28.04%
Cash On Cash
0.21%
Cap Rate
0.03
DSCR
$2,270
Rent
-$10,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$462k
Downpayment
20%
$440k
Closing costs
1%
$22,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,270
Total Expenses
$13,064
Mortgage P&I
488%
$11,067
Property Taxes
26%
$594
Home Insurance
34%
$770
HOA
2%
$42
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
957 Bosero Way, Twin Falls, ID 83301 | $3,000 | 4 | 2 | 3.6 mi | |
2429 Independence St, Twin Falls, ID 83301 | $2,400 | 4 | 3 | 2164 | 1.8 mi |
2034 Northern Sky Dr, Twin Falls, ID 83301 | $2,950 | 4 | 3 | 2376 | 2.7 mi |
130 E 450 S, Jerome, ID 83338 | $2,695 | 4 | 2 | 2939 | 3.3 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