Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.78% first-year return on $294k initial cash invested.
-21.78%
Cash On Cash
1.72%
Cap Rate
0.28
DSCR
$4,940
Rent
-$5,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,940 income − $10,272 expenses = $5,332 out of pocket
Investment Breakdown
|
Purchase Price
$1399k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$294k
Downpayment
20%
$280k
Closing costs
1%
$13,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,940
Total Expenses
$10,272
Mortgage P&I
143%
$7,087
Property Taxes
29%
$1,411
Home Insurance
10%
$490
HOA
0%
$0
Property Management
10%
$494
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
137 N Oxford Ave, Clovis, CA 93612 | $2,995 | 5 | 4 | 2914 | 1.5 mi |
402 W Chennault Ave, Clovis, CA 93611 | $3,150 | 4 | 3 | 2568 | 1.8 mi |
301 W Paul Ave, Clovis, CA 93612 | $2,825 | 4 | 3 | 3145 | 1.2 mi |
6106 N 10th St, Fresno, CA 93710 | $4,000 | 6 | 3 | 2420 | 1.8 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