Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.26% first-year return on $249k initial cash invested.
-16.26%
Cash On Cash
2.8%
Cap Rate
0.48
DSCR
$6,650
Rent
-$3,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1187k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$249k
Downpayment
20%
$237k
Closing costs
1%
$11,873
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,650
Total Expenses
$10,028
Mortgage P&I
87%
$5,817
Property Taxes
18%
$1,165
Home Insurance
6%
$418
HOA
14%
$900
Property Management
10%
$665
CapEx
5%
$332
Vacancy
6%
$399
Maintenance
5%
$332
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3033 Divisadero St, San Francisco, CA 94123 | $9,000 | 2 | 2 | 1700 | 0.6 mi |
3208 Pierce St, Apt 408, San Francisco, CA 94123 | $11,000 | 2 | 2.5 | 1604 | 0.3 mi |
2417 Greenwich St, San Francisco, CA 94123 | $4,500 | 2 | 1 | 0.4 mi | |
1755A Chestnut St, San Francisco, CA 94123 | $4,000 | 2 | 1 | 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