Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.37% first-year return on $76,629 initial cash invested.
18.37%
Cash On Cash
10.65%
Cap Rate
1.76
DSCR
$4,500
Rent
$1,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,500 income − $3,327 expenses = $1,173 cash flow
Investment Breakdown
|
Purchase Price
$365k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$76,629
Downpayment
20%
$72,980
Closing costs
1%
$3,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,500
Total Expenses
$3,327
Mortgage P&I
41%
$1,839
Property Taxes
4%
$190
Home Insurance
3%
$128
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1257 N Van Ness Ave, Apt 3, Fresno, CA 93728 | $1,350 | 1 | 1 | 840 | 1 mi |
934 N Van Ness Ave, Fresno, CA 93728 | $1,675 | 2 | 1 | 732 | 0.7 mi |
707 N Park Ave, Fresno, CA 93728 | $1,250 | 2 | 1 | 750 | 0.5 mi |
345 N Van Ness-upstairs Back Ave Unit C, Fresno, CA 93701 | $1,300 | 2 | 1 | 700 | 0.3 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