Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.52% first-year return on $79,695 initial cash invested.
-13.52%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$1,990
Rent
-$898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$380k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,695
Downpayment
20%
$75,900
Closing costs
1%
$3,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$2,888
Mortgage P&I
96%
$1,907
Property Taxes
15%
$297
Home Insurance
8%
$166
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
608 N Washington St, Bismarck, ND 58501 | $2,200 | 4 | 2 | 3200 | 0.3 mi |
331 W Indiana Ave, Bismarck, ND 58504 | $1,599 | 4 | 2.5 | 1.1 mi | |
311 N 12th St, Bismarck, ND 58501 | $1,450 | 4 | 2.5 | 1.3 mi | |
206 W Custer Park St, Bismarck, ND 58501 | $1,975 | 4 | 2 | 0.6 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