Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.35% first-year return on $126k initial cash invested.
-14.35%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$2,290
Rent
-$1,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$3,797
Mortgage P&I
128%
$2,926
Property Taxes
3%
$67
Home Insurance
9%
$210
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
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 | 6.6 mi | |
969 Bracken St N, Twin Falls, ID 83301 | $2,250 | 4 | 2 | 2174 | 7.3 mi |
651 Madison Cir, Twin Falls, ID 83301 | $1,850 | 4 | 2 | 7.1 mi | |
2074 Lowline Ave, Twin Falls, ID 83301 | $2,200 | 4 | 2 | 1401 | 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