Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.82% first-year return on $50,883 initial cash invested.
-8.82%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$1,330
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$242k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,883
Downpayment
20%
$48,460
Closing costs
1%
$2,423
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,330
Total Expenses
$1,704
Mortgage P&I
92%
$1,219
Property Taxes
4%
$58
Home Insurance
6%
$82
HOA
0%
$0
Property Management
10%
$133
CapEx
5%
$66
Vacancy
6%
$80
Maintenance
5%
$66
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
360 Pershing Ave, Pocatello, ID 83201 | $1,600 | 3 | 2 | 858 | 0.3 mi |
160 1/2 Park Ave, Pocatello, ID 83201 | $1,225 | 3 | 2 | 1127 | 0.4 mi |
925 Wilson Ave, Trlr 28, Pocatello, ID 83201 | $1,050 | 3 | 2 | 1250 | 0.8 mi |
557 N 9th Ave, Pocatello, ID 83201 | $1,400 | 3 | 1.5 | 1139 | 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