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 -3.78% first-year return on $179k initial cash invested.
-3.78%
Cash On Cash
5.45%
Cap Rate
0.9
DSCR
$6,306
Rent
-$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,306 income − $6,870 expenses = $564 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
$6,306
Total Expenses
$6,870
Mortgage P&I
50%
$3,153
Property Taxes
7%
$472
Home Insurance
3%
$219
HOA
0%
$0
Property Management
15%
$946
CapEx
4%
$252
Vacancy
0%
$0
Maintenance
4%
$252
Other
25%
$1,576
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Charming Home I 600Mbps Walk to Tower District | $3,603 | $141 | 3 | 2 | 0.09 mi |
Charming Home I Walk to Tower District I 600 Mbps | $3,628 | $142 | 3 | 2 | 0.1 mi |
Tower District | Day trip to Yosemite | Sleeps 8 | $4,752 | $186 | 3 | 2 | 0.38 mi |
Charming home near Tower area | $4,267 | $167 | 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