Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.71% first-year return on $47,250 initial cash invested.
-3.71%
Cash On Cash
6.01%
Cap Rate
0.95
DSCR
$1,670
Rent
-$146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,670
Total Expenses
$1,816
Mortgage P&I
71%
$1,189
Property Taxes
7%
$113
Home Insurance
5%
$79
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$84
Vacancy
6%
$100
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1436 Sargent Ave, Klamath Falls, OR 97601 | $1,800 | 3 | 2 | 1692 | 0.5 mi |
69 Pine St, Klamath Falls, OR 97601 | $1,850 | 3 | 2 | 1651 | 0.4 mi |
1837 Lexington Ave, Klamath Falls, OR 97601 | $1,850 | 3 | 2.5 | 1460 | 0.7 mi |
1835 Lexington Ave, Klamath Falls, OR 97601 | $1,800 | 3 | 2.5 | 1460 | 0.7 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