Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.91% first-year return on $247k initial cash invested.
-21.91%
Cash On Cash
1.43%
Cap Rate
0.24
DSCR
$3,850
Rent
-$4,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1177k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$247k
Downpayment
20%
$235k
Closing costs
1%
$11,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,850
Total Expenses
$8,363
Mortgage P&I
149%
$5,723
Property Taxes
32%
$1,220
Home Insurance
11%
$420
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
715 Caliente Ave, Livermore, CA 94550 | $3,500 | 4 | 2 | 1496 | 0.7 mi |
282 Junco Ave, Livermore, CA 94551 | $3,895 | 4 | 2 | 1536 | 1.3 mi |
457 Coleen St, Livermore, CA 94550 | $4,095 | 4 | 2 | 1600 | 0.8 mi |
590 Cinnabar Dr, Livermore, CA 94550 | $3,995 | 4 | 2 | 1704 | 0.2 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