Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.6% first-year return on $113k initial cash invested.
-17.6%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$2,120
Rent
-$1,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$113k
Downpayment
20%
$108k
Closing costs
1%
$5,381
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$3,777
Mortgage P&I
127%
$2,688
Property Taxes
16%
$346
Home Insurance
9%
$192
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
806 Forest Ave, Great Falls, MT 59404 | $2,150 | 3 | 2 | 1725 | 0.9 mi |
1710 Meadowlark Dr, Great Falls, MT 59404 | $2,300 | 3 | 2 | 1737 | 1.1 mi |
2931 Carmel Dr, Great Falls, MT 59404 | $2,300 | 3 | 2 | 0.5 mi | |
1828 Beech Dr, Great Falls, MT 59404 | $2,400 | 3 | 2 | 1656 | 1.1 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