Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.71% first-year return on $184k initial cash invested.
-22.71%
Cash On Cash
1.33%
Cap Rate
0.23
DSCR
$3,040
Rent
-$3,475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,744
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,040
Total Expenses
$6,515
Mortgage P&I
141%
$4,294
Property Taxes
24%
$733
Home Insurance
10%
$315
HOA
13%
$383
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1920 Gold Nugget Pl, Rancho Cordova, CA 95670 | $3,000 | 3 | 2 | 2530 | 1.1 mi |
11501 Pyrites Way, Gold River, CA 95670 | $2,900 | 3 | 2.5 | 2413 | 0.9 mi |
11820 S Carson Way, Gold River, CA 95670 | $2,795 | 3 | 2 | 1900 | 0.3 mi |
11434 Tunnel Hill Way, Gold River, CA 95670 | $3,595 | 3 | 2 | 1955 | 0.8 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