Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.72% first-year return on $186k initial cash invested.
-9.72%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$5,790
Rent
-$1,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$178k
Closing costs
1%
$8,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,790
Total Expenses
$7,300
Mortgage P&I
76%
$4,425
Property Taxes
18%
$1,058
Home Insurance
5%
$311
HOA
0%
$0
Property Management
10%
$579
CapEx
5%
$290
Vacancy
6%
$347
Maintenance
5%
$290
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
763 Andover St, San Francisco, CA 94110 | $7,200 | 3 | 2 | 1516 | 0.2 mi |
475 Justin Dr, San Francisco, CA 94112 | $5,500 | 3 | 2 | 1413 | 0.7 mi |
901 Holyoke St, San Francisco, CA 94134 | $4,900 | 3 | 2 | 1538 | 1.1 mi |
8 Lundys Ln, San Francisco, CA 94110 | $6,700 | 3 | 2 | 1569 | 0.8 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