Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.46% first-year return on $52,500 initial cash invested.
-4.46%
Cash On Cash
5.61%
Cap Rate
0.91
DSCR
$1,690
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,690
Total Expenses
$1,885
Mortgage P&I
76%
$1,279
Property Taxes
5%
$80
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2651 Lynn Ln, Casper, WY 82609 | $1,650 | 3 | 2 | 1508 | 0.7 mi |
2611 Lynn Ln, Casper, WY 82609 | $1,550 | 3 | 2 | 1392 | 0.7 mi |
5030 E 15th St, Casper, WY 82609 | $2,200 | 3 | 2 | 1512 | 1.5 mi |
1545 Alta Vista St, Casper, WY 82601 | $1,475 | 3 | 2 | 1560 | 1.6 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