Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.8% first-year return on $183k initial cash invested.
-18.8%
Cash On Cash
2.17%
Cap Rate
0.37
DSCR
$3,190
Rent
-$2,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$175k
Closing costs
1%
$8,736
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,190
Total Expenses
$6,064
Mortgage P&I
135%
$4,293
Property Taxes
17%
$543
Home Insurance
10%
$315
HOA
3%
$83
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$191
Maintenance
5%
$160
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
61164 Cone Flower St, Bend, OR 97702 | $2,995 | 4 | 3 | 2359 | 1.2 mi |
61517 Tall Tree Ct, Bend, OR 97702 | $2,795 | 4 | 3 | 2339 | 1.5 mi |
61151 Parrell Rd, Bend, OR 97702 | $5,295 | 4 | 3 | 2746 | 0.6 mi |
61498 Edro Pl, Bend, OR 97702 | $3,200 | 4 | 3 | 2364 | 1.7 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