Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.48% first-year return on $70,392 initial cash invested.
-6.48%
Cash On Cash
5.02%
Cap Rate
0.84
DSCR
$2,140
Rent
-$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,392
Downpayment
20%
$67,040
Closing costs
1%
$3,352
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$2,520
Mortgage P&I
78%
$1,675
Property Taxes
8%
$170
Home Insurance
6%
$119
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
177 Riverview C, Great Falls, MT 59404 | $2,500 | 4 | 2 | 1728 | 1 mi |
216 21st Avenue Nw Great Fls, # MT59404, Great Falls, MT 59404 | $1,500 | 4 | 1 | 0.9 mi | |
916 Ave E, Nw, Great Falls, MT 59404 | $2,500 | 4 | 2 | 1500 | 1.5 mi |
124 Riverview B, Great Falls, MT 59404 | $2,500 | 4 | 2 | 2000 | 0.8 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