Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.03% first-year return on $110k initial cash invested.
-12.03%
Cash On Cash
3.73%
Cap Rate
0.63
DSCR
$2,790
Rent
-$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,790
Total Expenses
$3,895
Mortgage P&I
93%
$2,599
Property Taxes
11%
$293
Home Insurance
7%
$184
HOA
3%
$93
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1575 Wimbledon Dr, Auburn, CA 95603 | $2,900 | 3 | 2 | 1642 | 0.8 mi |
1695 Lilac Ln, Auburn, CA 95603 | $3,150 | 3 | 2 | 1620 | 0.7 mi |
12290 Dyer Ct, Auburn, CA 95603 | $2,950 | 3 | 2 | 1446 | 0.1 mi |
11212 Mountain View Ct, Auburn, CA 95602 | $2,600 | 3 | 2 | 1579 | 1.5 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