Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.76% first-year return on $210k initial cash invested.
-24.76%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$1,890
Rent
-$4,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1000k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$210k
Downpayment
20%
$200k
Closing costs
1%
$9,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$6,222
Mortgage P&I
268%
$5,066
Property Taxes
17%
$316
Home Insurance
19%
$350
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1714 S 3rd St, Bismarck, ND 58504 | $2,500 | 4 | 3 | 2432 | 5.1 mi |
5151 Lincoln Rd, Bismarck, ND 58504 | $1,900 | 4.1 mi | |||
608 N Washington St, Bismarck, ND 58501 | $2,200 | 4 | 2 | 3200 | 7.1 mi |
3426 Bay Shore Bnd SE, Mandan, ND 58554 | $2,500 | 4 | 3 | 6.6 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