Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.74% first-year return on $326k initial cash invested.
-21.74%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$3,930
Rent
-$5,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$326k
Downpayment
20%
$310k
Closing costs
1%
$15,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,930
Total Expenses
$9,828
Mortgage P&I
199%
$7,827
Property Taxes
11%
$438
Home Insurance
14%
$542
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
601 Cherry Ct, Fairfield, CA 94534 | $3,995 | 4 | 2.5 | 2705 | 0.5 mi |
5162 Chabot Ct, Fairfield, CA 94534 | $3,850 | 4 | 2.5 | 2818 | 2.1 mi |
5279 Waterleaf Ln, Fairfield, CA 94534 | $3,950 | 4 | 2.5 | 2876 | 3.2 mi |
5136 Julia Berger Cir, Fairfield, CA 94534 | $3,650 | 4 | 3 | 2425 | 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