Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.72% first-year return on $149k initial cash invested.
-18.72%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$2,930
Rent
-$2,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,093
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,930
Total Expenses
$5,254
Mortgage P&I
120%
$3,510
Property Taxes
25%
$729
Home Insurance
9%
$254
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2410 Halsey Cir, Davis, CA 95618 | $3,000 | 3 | 2.5 | 1624 | 0.1 mi |
2304 Halsey Cir, Davis, CA 95618 | $2,850 | 3 | 2.5 | 1350 | 0.1 mi |
2490 Halsey Cir, Davis, CA 95618 | $2,500 | 3 | 2.5 | 1350 | 0.1 mi |
2703 Albany Ave, Davis, CA 95618 | $2,800 | 3 | 2 | 1500 | 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