Unlock all features! Tap here to upgrade
1504 N San Pablo Ave APT 101, Fresno, CA 93728
8 beds • 8 baths • 3592 sqft • 2 units
$625,000
View on ZillowThis property looks like a bad Airbnb investment with a projected -3.45% first-year return on $179k initial cash invested.
-3.45%
Cash On Cash
5.55%
Cap Rate
0.92
DSCR
$6,400
Rent
-$516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,400 income − $6,916 expenses = $516 out of pocket
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
8%
$48,000
Cashflow
Total Income
$6,400
Total Expenses
$6,916
Mortgage P&I
49%
$3,153
Property Taxes
7%
$472
Home Insurance
3%
$219
HOA
0%
$0
Property Management
15%
$960
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,600
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Home I 600Mbps Walk to Tower District | $3,509 | $139 | 3 | 2 | 0.09 mi |
Charming Home I Walk to Tower District I 600 Mbps | $3,534 | $140 | 3 | 2 | 0.1 mi |
Tower District | Day trip to Yosemite | Sleeps 8 | $4,721 | $187 | 3 | 2 | 0.38 mi |
Charming home near Tower area | $4,090 | $162 | 3 | 2 | 0.74 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 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