Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.25% first-year return on $82,852 initial cash invested.
-12.25%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$2,080
Rent
-$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,852
Downpayment
20%
$78,907
Closing costs
1%
$3,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$2,926
Mortgage P&I
95%
$1,969
Property Taxes
12%
$251
Home Insurance
7%
$138
HOA
1%
$27
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7872 E Drouillard St, Nampa, ID 83687 | $1,950 | 3 | 2 | 1404 | 0.1 mi |
7769 E Bratton Dr, Nampa, ID 83687 | $2,185 | 3 | 2 | 1522 | 0.1 mi |
8039 E Jacob Dr, Nampa, ID 83687 | $2,150 | 3 | 2 | 1508 | 0.3 mi |
7752 E Tea Party Dr, Nampa, ID 83687 | $2,175 | 3 | 2 | 1500 | 0.9 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