Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.12% first-year return on $196k initial cash invested.
-17.12%
Cash On Cash
2.43%
Cap Rate
0.42
DSCR
$3,490
Rent
-$2,802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$935k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$196k
Downpayment
20%
$187k
Closing costs
1%
$9,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,490
Total Expenses
$6,292
Mortgage P&I
129%
$4,519
Property Taxes
15%
$507
Home Insurance
9%
$327
HOA
1%
$33
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5651 Slick Rock Ct, Boulder, CO 80301 | $3,200 | 4 | 3.5 | 2254 | 1.5 mi |
5882 Orchard Creek Ln, Boulder, CO 80301 | $3,150 | 4 | 2.5 | 2170 | 0.7 mi |
4791 Franklin Dr, Boulder, CO 80301 | $3,800 | 4 | 3 | 2195 | 2.6 mi |
5802 Orchard Creek Ln, Boulder, CO 80301 | $3,800 | 4 | 3 | 2500 | 0.8 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