Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.77% first-year return on $266k initial cash invested.
-25.77%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$3,050
Rent
-$5,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1268k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$266k
Downpayment
20%
$254k
Closing costs
1%
$12,684
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,050
Total Expenses
$8,770
Mortgage P&I
210%
$6,397
Property Taxes
31%
$938
Home Insurance
15%
$455
HOA
6%
$188
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1550 Summerhill Ln, Lincoln, CA 95648 | $3,995 | 2 | 3 | 2955 | 0.8 mi |
398 Marigold Ln, Lincoln, CA 95648 | $2,700 | 2 | 2 | 1777 | 0.6 mi |
869 Mossy Ridge Ln, Lincoln, CA 95648 | $2,495 | 2 | 2 | 1886 | 1.3 mi |
389 Snapdragon Ln, Lincoln, CA 95648 | $3,095 | 2 | 2 | 1793 | 0.9 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