Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.49% first-year return on $68,565 initial cash invested.
-6.49%
Cash On Cash
5.01%
Cap Rate
0.84
DSCR
$2,040
Rent
-$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,565
Downpayment
20%
$65,300
Closing costs
1%
$3,265
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$2,411
Mortgage P&I
80%
$1,633
Property Taxes
6%
$132
Home Insurance
6%
$116
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3345 Duff Ave, Cheyenne, WY 82001 | $2,300 | 4 | 2 | 1824 | 0.5 mi |
412 E 20th St, Cheyenne, WY 82001 | $1,950 | 4 | 2 | 1690 | 0.3 mi |
1738 Oxford Dr, Cheyenne, WY 82001 | $2,200 | 4 | 2 | 1970 | 0.8 mi |
1222 Logan Ave, Cheyenne, WY 82001 | $1,700 | 4 | 2 | 1664 | 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