Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.27% first-year return on $194k initial cash invested.
-19.27%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$3,290
Rent
-$3,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,290
Total Expenses
$6,410
Mortgage P&I
143%
$4,702
Property Taxes
16%
$530
Home Insurance
10%
$324
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3505 Martin Dr, Boulder, CO 80305 | $3,345 | 3 | 2 | 1325 | 0.7 mi |
1195 Bear Mountain Dr, Apt C, Boulder, CO 80305 | $3,095 | 3 | 2 | 1404 | 0.4 mi |
315 32nd St, Boulder, CO 80305 | $3,200 | 3 | 2 | 1304 | 0.8 mi |
3465 Berkley Ave, Boulder, CO 80305 | $3,695 | 3 | 2 | 1420 | 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