Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 39.39% first-year return on $48,434 initial cash invested.
39.39%
Cash On Cash
15.5%
Cap Rate
2.51
DSCR
$4,010
Rent
$1,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$231k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,434
Downpayment
20%
$46,128
Closing costs
1%
$2,306
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,010
Total Expenses
$2,420
Mortgage P&I
30%
$1,189
Property Taxes
3%
$108
Home Insurance
2%
$81
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$241
Maintenance
5%
$200
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4680 Talbot Dr, Boulder, CO 80303 | $4,000 | 4 | 3 | 3000 | 0.8 mi |
220 Hopi Pl, Boulder, CO 80303 | $3,850 | 4 | 3.5 | 2860 | 0.3 mi |
970 Miami Way, Boulder, CO 80305 | $3,999 | 4 | 2.5 | 2819 | 0.9 mi |
765 Gilpin Dr, Boulder, CO 80303 | $3,280 | 4 | 2.5 | 2500 | 0.7 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