Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.17% first-year return on $272k initial cash invested.
-24.17%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$3,590
Rent
-$5,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1296k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,958
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,590
Total Expenses
$9,070
Mortgage P&I
180%
$6,454
Property Taxes
34%
$1,213
Home Insurance
13%
$469
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$215
Maintenance
5%
$180
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9030 Bosque Cir, Atascadero, CA 93422 | $3,750 | 3 | 3 | 2400 | 3.9 mi |
9160 Santa Lucia Rd, Atascadero, CA 93422 | $3,200 | 3 | 2 | 2400 | 1.8 mi |
9030 Bosque Ct, Atascadero, CA 93422 | $3,750 | 3 | 3 | 3000 | 3.9 mi |
2453 El Camino Real, Atascadero, CA 93422 | $3,999 | 3 | 3 | 2.7 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