Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.36% first-year return on $351k initial cash invested.
-24.36%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$4,540
Rent
-$7,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1669k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$351k
Downpayment
20%
$334k
Closing costs
1%
$16,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,540
Total Expenses
$11,655
Mortgage P&I
186%
$8,433
Property Taxes
32%
$1,448
Home Insurance
13%
$594
HOA
0%
$0
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2414 Rancho Cabeza Dr, Santa Rosa, CA 95404 | $4,500 | 4 | 3 | 2480 | 0.6 mi |
3451 Baldwin Way, Santa Rosa, CA 95403 | $4,500 | 4 | 3.5 | 2782 | 1.4 mi |
3904 Park Gardens Dr, Santa Rosa, CA 95404 | $4,499 | 4 | 3 | 2428 | 1.6 mi |
1980 Bent Tree Pl, Santa Rosa, CA 95404 | $6,500 | 4 | 3 | 2413 | 1.7 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