Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.75% first-year return on $242k initial cash invested.
-21.75%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$3,330
Rent
-$4,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1151k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$242k
Downpayment
20%
$230k
Closing costs
1%
$11,514
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,330
Total Expenses
$7,712
Mortgage P&I
173%
$5,750
Property Taxes
20%
$681
Home Insurance
12%
$416
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11978 N Julie Ave, Fresno, CA 93730 | $3,900 | 4 | 3.5 | 3050 | 0.7 mi |
10602 N Oak Hill Cir, Fresno, CA 93730 | $5,500 | 4 | 3 | 3100 | 2.1 mi |
966 E Sutton Dr, Fresno, CA 93720 | $3,795 | 4 | 3 | 3055 | 3.1 mi |
583 Crescent Ln, Madera, CA 93636 | $3,800 | 4 | 3 | 2953 | 3.8 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