Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.93% first-year return on $252k initial cash invested.
-20.93%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$3,860
Rent
-$4,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1202k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$252k
Downpayment
20%
$240k
Closing costs
1%
$12,017
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,860
Total Expenses
$8,261
Mortgage P&I
160%
$6,164
Property Taxes
17%
$647
Home Insurance
11%
$438
HOA
0%
$8
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5124 Williams Fork Trl, Apt 104, Boulder, CO 80301 | $4,400 | 3 | 2 | 0.6 mi | |
7415 Mt Sherman Rd, Longmont, CO 80503 | $2,550 | 3 | 2 | 2190 | 0.6 mi |
4414 Mast Rd, Boulder, CO 80301 | $2,600 | 3 | 2 | 2000 | 1.2 mi |
4557 Tanglewood Trl, Boulder, CO 80301 | $5,000 | 4 | 2.5 | 3800 | 1 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