Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.14% first-year return on $235k initial cash invested.
-21.14%
Cash On Cash
1.7%
Cap Rate
0.28
DSCR
$3,460
Rent
-$4,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1121k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$235k
Downpayment
20%
$224k
Closing costs
1%
$11,213
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,460
Total Expenses
$7,608
Mortgage P&I
161%
$5,559
Property Taxes
22%
$748
Home Insurance
12%
$401
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3328 Nw Teal Pl, Corvallis, OR 97330 | $3,395 | 4 | 3.5 | 3400 | 1.8 mi |
4650 Nw Chenille Pl, Corvallis, OR 97330 | $3,550 | 4 | 2.5 | 2931 | 1.6 mi |
250 Nw 28th St, Corvallis, OR 97330 | $3,300 | 4 | 2.5 | 2700 | 2.6 mi |
4181 Nw Jasmine Pl, Corvallis, OR 97330 | $3,495 | 4 | 3 | 2024 | 1.9 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