Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.7% first-year return on $52,500 initial cash invested.
3.7%
Cash On Cash
7.3%
Cap Rate
1.21
DSCR
$2,100
Rent
$162
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$1,938
Mortgage P&I
60%
$1,254
Property Taxes
2%
$50
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4888 E Carmen Ave, Fresno, CA 93727 | $2,300 | 3 | 2 | 1220 | 0.7 mi |
4789 E Hedges Ave, Fresno, CA 93703 | $2,250 | 3 | 2 | 1000 | 0.8 mi |
5925 E Tulare Ave, Unit 123, Fresno, CA 93727 | $2,045 | 3 | 2 | 1120 | 2.3 mi |
5965 E Shields Ave, Unit 118, Fresno, CA 93727 | $1,595 | 3 | 2 | 1100 | 2.6 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