Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.67% first-year return on $207k initial cash invested.
-10.67%
Cash On Cash
3.99%
Cap Rate
0.68
DSCR
$5,770
Rent
-$1,845
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$988k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$207k
Downpayment
20%
$198k
Closing costs
1%
$9,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,770
Total Expenses
$7,615
Mortgage P&I
84%
$4,840
Property Taxes
16%
$930
Home Insurance
6%
$346
HOA
0%
$0
Property Management
10%
$577
CapEx
5%
$288
Vacancy
6%
$346
Maintenance
5%
$288
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
132 Valmar Ter, San Francisco, CA 94112 | $4,750 | 3 | 2.5 | 1464 | 1 mi |
418 Bosworth St, Unit A, San Francisco, CA 94112 | $5,700 | 3 | 2.5 | 1533 | 1.2 mi |
475 Justin Dr, San Francisco, CA 94112 | $5,500 | 3 | 2 | 1413 | 0.9 mi |
763 Andover St, San Francisco, CA 94110 | $7,200 | 3 | 2 | 1516 | 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