Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.76% first-year return on $68,250 initial cash invested.
-20.76%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$890
Rent
-$1,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$890
Total Expenses
$2,071
Mortgage P&I
186%
$1,658
Property Taxes
8%
$69
Home Insurance
13%
$114
HOA
0%
$0
Property Management
10%
$89
CapEx
5%
$44
Vacancy
6%
$53
Maintenance
5%
$44
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1333 S 3rd Ave, Pocatello, ID 83201 | $599 | 1 | 1 | 4.7 mi | |
341 1/2 S Garfield Ave, Pocatello, ID 83204 | $625 | 1 | 1 | 600 | 5.2 mi |
357 Sue Rd, Pocatello, ID 83204 | $1,299 | 2 | 2 | 3.8 mi | |
4920 S 5th Ave, Trlr 33, Pocatello, ID 83204 | $1,000 | 2 | 1 | 672 | 2.9 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