Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.39% first-year return on $154k initial cash invested.
-14.39%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$3,340
Rent
-$1,843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$154k
Downpayment
20%
$146k
Closing costs
1%
$7,317
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,340
Total Expenses
$5,183
Mortgage P&I
108%
$3,595
Property Taxes
13%
$449
Home Insurance
8%
$271
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
63011 Fresca St, Bend, OR 97703 | $4,800 | 4 | 3 | 2299 | 0 mi |
3334 Nw Bungalow Dr, Bend, OR 97703 | $3,600 | 4 | 3 | 2500 | 0.6 mi |
63220 Lancaster St, Bend, OR 97701 | $2,395 | 4 | 3 | 2171 | 0.8 mi |
63221 Boyd Acres Rd, Bend, OR 97701 | $2,795 | 4 | 3 | 2171 | 0.9 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