Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.4% first-year return on $307k initial cash invested.
-25.4%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$3,590
Rent
-$6,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1464k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$307k
Downpayment
20%
$293k
Closing costs
1%
$14,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,590
Total Expenses
$10,096
Mortgage P&I
204%
$7,326
Property Taxes
37%
$1,313
Home Insurance
15%
$523
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$215
Maintenance
5%
$180
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2453 El Camino Real, Atascadero, CA 93422 | $3,999 | 3 | 3 | 1.8 mi | |
9030 Bosque Ct, Atascadero, CA 93422 | $3,750 | 3 | 3 | 3000 | 5 mi |
175 Sweetwater Ln, Templeton, CA 93465 | $2,850 | 3 | 3 | 4.4 mi | |
260 Waterfall Rd, Templeton, CA 93465 | $3,775 | 3 | 3 | 2312 | 4.3 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