Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.17% first-year return on $591k initial cash invested.
-26.17%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$4,680
Rent
-$12,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2817k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$591k
Downpayment
20%
$563k
Closing costs
1%
$28,166
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,680
Total Expenses
$17,581
Mortgage P&I
298%
$13,965
Property Taxes
26%
$1,198
Home Insurance
21%
$996
HOA
4%
$205
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3141 Nw Shevlin Meadow Dr, Bend, OR 97703 | $5,995 | 4 | 3 | 2818 | 0.5 mi |
2542 Nw Marken St, Bend, OR 97703 | $6,500 | 4 | 3 | 2860 | 1 mi |
3431 Jackwood Pl, Bend, OR 97703 | $5,200 | 4 | 2.5 | 2816 | 0.2 mi |
19062 Mt Mcloughlin Ln, Bend, OR 97703 | $4,250 | 4 | 3 | 3328 | 0.3 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