Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.37% first-year return on $105k initial cash invested.
-5.37%
Cash On Cash
5.16%
Cap Rate
0.88
DSCR
$3,350
Rent
-$470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$100,000
Closing costs
1%
$5,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,350
Total Expenses
$3,820
Mortgage P&I
73%
$2,451
Property Taxes
10%
$322
Home Insurance
5%
$175
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1248 Hale Dr, Concord, CA 94518 | $3,699 | 3 | 2 | 1181 | 1.1 mi |
3500 Concord Blvd, Concord, CA 94519 | $3,600 | 3 | 2 | 1187 | 1.4 mi |
1321 Evergreen Dr, Concord, CA 94520 | $3,400 | 3 | 2 | 1138 | 0.9 mi |
3212 Claudia Dr, Concord, CA 94519 | $3,400 | 3 | 2 | 1172 | 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