Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.62% first-year return on $412k initial cash invested.
-24.62%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$4,780
Rent
-$8,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1964k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$412k
Downpayment
20%
$393k
Closing costs
1%
$19,642
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,780
Total Expenses
$13,242
Mortgage P&I
207%
$9,872
Property Taxes
30%
$1,434
Home Insurance
14%
$693
HOA
0%
$0
Property Management
10%
$478
CapEx
5%
$239
Vacancy
6%
$287
Maintenance
5%
$239
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1667 Four Oaks Rd, San Jose, CA 95131 | $4,800 | 4 | 3 | 2360 | 1.1 mi |
1724 Feasel Ct, San Jose, CA 95131 | $4,800 | 4 | 2.5 | 2464 | 0.6 mi |
855 N 17th St, San Jose, CA 95112 | $5,300 | 4 | 3.5 | 2516 | 1.6 mi |
1547 Chihong Dr, San Jose, CA 95131 | $4,595 | 4 | 3 | 2009 | 0.1 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