Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.65% first-year return on $819k initial cash invested.
-23.65%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$6,820
Rent
-$16,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$3898k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$819k
Downpayment
20%
$780k
Closing costs
1%
$38,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,820
Total Expenses
$22,956
Mortgage P&I
287%
$19,557
Property Taxes
4%
$262
Home Insurance
20%
$1,364
HOA
0%
$0
Property Management
10%
$682
CapEx
5%
$341
Vacancy
6%
$409
Maintenance
5%
$341
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
807 Rebecca Privada, Mountain View, CA 94040 | $5,800 | 3 | 3 | 2022 | 1 mi |
496 Valley View Dr, Los Altos, CA 94024 | $7,250 | 3 | 3 | 2248 | 1.2 mi |
2517 Diericx Dr, Mountain View, CA 94040 | $5,600 | 3 | 2.5 | 2100 | 0.9 mi |
705 Tiana Ln, Mountain View, CA 94041 | $5,550 | 3 | 2.5 | 2048 | 1.6 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