Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.6% first-year return on $147k initial cash invested.
-16.6%
Cash On Cash
2.51%
Cap Rate
0.43
DSCR
$2,500
Rent
-$2,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,500
Total Expenses
$4,534
Mortgage P&I
135%
$3,371
Property Taxes
11%
$268
Home Insurance
10%
$245
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4140 Furlong Ave SE, Albany, OR 97322 | $2,600 | 3 | 3 | 1900 | 3 mi |
926 Oakmont Loop NE, Albany, OR 97322 | $2,650 | 3 | 2.5 | 2045 | 2 mi |
425 Casting St SE, Albany, OR 97322 | $2,850 | 3 | 2.5 | 1940 | 2.9 mi |
2245 Nw Park Ter, Albany, OR 97321 | $3,000 | 3 | 3 | 2076 | 4.4 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