Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.97% first-year return on $135k initial cash invested.
-14.97%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$2,840
Rent
-$1,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,452
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,840
Total Expenses
$4,530
Mortgage P&I
114%
$3,228
Property Taxes
12%
$354
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1547 Parkside Ct, Tracy, CA 95376 | $2,995 | 4 | 3 | 1817 | 0.3 mi |
1480 Brighton Dr, Tracy, CA 95376 | $3,100 | 4 | 2.5 | 1831 | 0.1 mi |
300 Accipiter Ct, Tracy, CA 95376 | $2,850 | 4 | 3 | 1859 | 1.5 mi |
1455 Dolores Ln, Tracy, CA 95376 | $2,895 | 4 | 2.5 | 1892 | 0.4 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