Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.69% first-year return on $107k initial cash invested.
-15.69%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$2,310
Rent
-$1,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$101k
Closing costs
1%
$5,074
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,310
Total Expenses
$3,703
Mortgage P&I
110%
$2,545
Property Taxes
16%
$374
Home Insurance
8%
$182
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3923 Ibis St NE, Salem, OR 97305 | $2,600 | 4 | 2 | 2436 | 0.7 mi |
3017 Alameda St NE, Salem, OR 97301 | $2,395 | 4 | 2 | 1350 | 1 mi |
4185 Lancaster Dr NE, Salem, OR 97305 | $2,295 | 3 | 2.5 | 1672 | 0.4 mi |
4187 Lancaster Dr NE, Salem, OR 97305 | $2,495 | 3 | 2.5 | 1672 | 0.4 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