Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.68% first-year return on $240k initial cash invested.
-22.68%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$2,510
Rent
-$4,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1145k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$240k
Downpayment
20%
$229k
Closing costs
1%
$11,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,510
Total Expenses
$7,054
Mortgage P&I
224%
$5,619
Property Taxes
15%
$370
Home Insurance
16%
$401
HOA
0%
$10
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5104 Tabor Ln, Pueblo, CO 81008 | $2,450 | 4 | 2.5 | 5422 | 1 mi |
2143 Teal Ct, Pueblo, CO 81008 | $2,595 | 4 | 3 | 3100 | 0.8 mi |
5212 Crested Hl, Pueblo, CO 81008 | $2,650 | 4 | 3 | 2400 | 0.7 mi |
2231 Meadowlark Ln, Pueblo, CO 81008 | $2,400 | 4 | 3 | 2188 | 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