Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.87% first-year return on $275k initial cash invested.
-19.87%
Cash On Cash
2.18%
Cap Rate
0.35
DSCR
$4,370
Rent
-$4,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1310k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$275k
Downpayment
20%
$262k
Closing costs
1%
$13,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,370
Total Expenses
$8,926
Mortgage P&I
154%
$6,719
Property Taxes
14%
$614
Home Insurance
10%
$458
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2220 Norwood Ave, Boulder, CO 80304 | $4,000 | 4 | 3 | 2237 | 0.7 mi |
4791 Franklin Dr, Boulder, CO 80301 | $3,800 | 4 | 3 | 2195 | 1 mi |
3625 Roundtree Ct, Boulder, CO 80304 | $3,700 | 4 | 3.5 | 2216 | 0.3 mi |
1600 Linden Ave, Boulder, CO 80304 | $5,000 | 4 | 3 | 2500 | 1.2 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