Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.11% first-year return on $588k initial cash invested.
-22.11%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$5,960
Rent
-$10,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2798k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$588k
Downpayment
20%
$560k
Closing costs
1%
$27,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,960
Total Expenses
$16,786
Mortgage P&I
232%
$13,836
Property Taxes
7%
$421
Home Insurance
16%
$979
HOA
0%
$0
Property Management
10%
$596
CapEx
5%
$298
Vacancy
6%
$358
Maintenance
5%
$298
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1439 Bittern Dr, Sunnyvale, CA 94087 | $7,400 | 4 | 2 | 1770 | 0.2 mi |
1356 Navarro Dr, Sunnyvale, CA 94087 | $5,750 | 4 | 2 | 1750 | 1 mi |
736 Durshire Way, Sunnyvale, CA 94087 | $5,500 | 4 | 2 | 1677 | 0.4 mi |
1251 Rousseau Dr, Sunnyvale, CA 94087 | $4,895 | 4 | 2 | 1673 | 0.6 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