Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.72% first-year return on $83,979 initial cash invested.
-11.72%
Cash On Cash
3.77%
Cap Rate
0.64
DSCR
$2,170
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,979
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$2,990
Mortgage P&I
91%
$1,970
Property Taxes
15%
$317
Home Insurance
6%
$140
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2777 12th Pl SE, Salem, OR 97302 | $1,895 | 3 | 1 | 1360 | 0.5 mi |
1670 Yew St SE, Salem, OR 97302 | $1,745 | 3 | 1 | 1274 | 1.3 mi |
1945 High St SE, Salem, OR 97302 | $2,250 | 3 | 1 | 1231 | 1.3 mi |
1348 12th St SE, Salem, OR 97302 | $1,795 | 3 | 1 | 1211 | 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