Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.44% first-year return on $128k initial cash invested.
-15.44%
Cash On Cash
2.82%
Cap Rate
0.48
DSCR
$2,560
Rent
-$1,646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,091
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,560
Total Expenses
$4,206
Mortgage P&I
115%
$2,947
Property Taxes
15%
$374
Home Insurance
9%
$219
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10843 Barde Ct, Grass Valley, CA 95949 | $2,500 | 3 | 2 | 1732 | 1.1 mi |
15076 Fay Rd, Grass Valley, CA 95949 | $2,650 | 3 | 2 | 1816 | 1.6 mi |
15250 Sky Pines Rd, Grass Valley, CA 95949 | $3,195 | 3 | 2 | 2022 | 0.5 mi |
16637 Curtis Ct, Grass Valley, CA 95949 | $2,900 | 3 | 2 | 1824 | 2.5 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