Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.87% first-year return on $308k initial cash invested.
-27.87%
Cash On Cash
0.22%
Cap Rate
0.04
DSCR
$2,140
Rent
-$7,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1469k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$308k
Downpayment
20%
$294k
Closing costs
1%
$14,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$9,305
Mortgage P&I
343%
$7,332
Property Taxes
41%
$886
Home Insurance
24%
$514
HOA
1%
$17
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1813 Ryan Dr, Bismarck, ND 58501 | $1,300 | 4 | 1 | 1.1 mi | |
1705 N 5th St, Bismarck, ND 58501 | $1,875 | 4 | 2 | 1.2 mi | |
710 E Ave F, Bismarck, ND 58501 | $1,800 | 4 | 2 | 1.8 mi | |
1000 N 9th St, Bismarck, ND 58501 | $2,200 | 4 | 2 | 1.9 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