Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.46% first-year return on $242k initial cash invested.
-18.46%
Cash On Cash
2.22%
Cap Rate
0.38
DSCR
$4,060
Rent
-$3,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1150k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,060
Total Expenses
$7,776
Mortgage P&I
139%
$5,643
Property Taxes
14%
$580
Home Insurance
10%
$402
HOA
2%
$95
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5407 Cannon Mountain Way, Longmont, CO 80503 | $3,800 | 4 | 4.5 | 3866 | 0.3 mi |
5337 Retreat Cir, Longmont, CO 80503 | $3,200 | 4 | 4 | 4544 | 0.3 mi |
2001 Coralbells Ct, Longmont, CO 80503 | $3,900 | 4 | 4 | 3545 | 0.6 mi |
6600 Secretariat Dr, Niwot, CO 80503 | $6,495 | 5 | 5 | 4200 | 3.1 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