Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.31% first-year return on $356k initial cash invested.
-24.31%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$2,920
Rent
-$7,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$356k
Downpayment
20%
$339k
Closing costs
1%
$16,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,920
Total Expenses
$10,130
Mortgage P&I
292%
$8,526
Property Taxes
9%
$252
Home Insurance
20%
$593
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3631 S Natural Way, Unit 1, Meridian, ID 83642 | $1,700 | 4 | 3 | 1.7 mi | |
330 E Jarvis St, Meridian, ID 83642 | $2,700 | 4 | 3 | 2561 | 0.4 mi |
2734 E Romeo Dr, Meridian, ID 83642 | $2,895 | 4 | 3 | 3017 | 2.1 mi |
56 E Jarvis St, Meridian, ID 83642 | $3,000 | 4 | 2.5 | 2959 | 0.5 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