Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.54% first-year return on $473k initial cash invested.
-27.54%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$2,850
Rent
-$10,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$473k
Downpayment
20%
$450k
Closing costs
1%
$22,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,850
Total Expenses
$13,692
Mortgage P&I
391%
$11,156
Property Taxes
35%
$1,008
Home Insurance
28%
$788
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17069 Norwalk Rd, Bend, OR 97707 | $2,800 | 3 | 3.5 | 2605 | 1.6 mi |
55563 Huntington Rd, Bend, OR 97707 | $3,650 | 3 | 3 | 2148 | 1.7 mi |
16727 Pony Express Way, Bend, OR 97707 | $3,200 | 3 | 2 | 2367 | 0.5 mi |
17079 Merganser Dr, Bend, OR 97707 | $2,600 | 3 | 2.5 | 2029 | 2 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