Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.64% first-year return on $68,061 initial cash invested.
-9.64%
Cash On Cash
4.4%
Cap Rate
0.72
DSCR
$1,870
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,061
Downpayment
20%
$64,820
Closing costs
1%
$3,241
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$2,417
Mortgage P&I
88%
$1,642
Property Taxes
9%
$173
Home Insurance
6%
$115
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
820 48th St S, Great Falls, MT 59405 | $2,100 | 3 | 2 | 1144 | 0.1 mi |
4420 3rd Ave N, Apt 1, Great Falls, MT 59405 | $1,400 | 3 | 2 | 1150 | 0.8 mi |
3720 2nd Ave S, Great Falls, MT 59405 | $1,850 | 3 | 2 | 1152 | 0.8 mi |
509 41st St N, Great Falls, MT 59405 | $1,900 | 3 | 2 | 1184 | 1.1 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