Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.5% first-year return on $115k initial cash invested.
-16.5%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$2,660
Rent
-$1,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$115k
Downpayment
20%
$110k
Closing costs
1%
$5,485
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,660
Total Expenses
$4,244
Mortgage P&I
102%
$2,703
Property Taxes
24%
$634
Home Insurance
7%
$191
HOA
1%
$24
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11142 Linda Dr, Auburn, CA 95602 | $1,975 | 3 | 2 | 1400 | 1.2 mi |
3858 Northpark Pl, Auburn, CA 95602 | $2,700 | 3 | 2 | 1500 | 0.4 mi |
12171 Dry Creek Rd, Auburn, CA 95602 | $2,495 | 3 | 2 | 1235 | 0.4 mi |
4175 Helen Ln, Auburn, CA 95602 | $2,795 | 3 | 2 | 1344 | 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