Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.38% first-year return on $61,131 initial cash invested.
-8.38%
Cash On Cash
4.46%
Cap Rate
0.76
DSCR
$1,740
Rent
-$427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$291k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,131
Downpayment
20%
$58,220
Closing costs
1%
$2,911
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,740
Total Expenses
$2,167
Mortgage P&I
82%
$1,422
Property Taxes
11%
$190
Home Insurance
6%
$103
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5709 Bartlett Ave, Klamath Falls, OR 97603 | $1,900 | 3 | 2 | 1100 | 0.5 mi |
4014 Delaware Ave, Klamath Falls, OR 97603 | $1,700 | 3 | 2 | 1152 | 1.4 mi |
3133 Altamont Dr, Klamath Falls, OR 97603 | $1,200 | 3 | 2 | 1140 | 1.6 mi |
3345 Madison St, Klamath Falls, OR 97603 | $1,850 | 3 | 2 | 1252 | 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