Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.82% first-year return on $399k initial cash invested.
-28.82%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$3,380
Rent
-$9,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1899k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$399k
Downpayment
20%
$380k
Closing costs
1%
$18,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,380
Total Expenses
$12,957
Mortgage P&I
283%
$9,577
Property Taxes
54%
$1,836
Home Insurance
20%
$665
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1216 Genesee Ct, Carmichael, CA 95608 | $4,000 | 4 | 4 | 2954 | 0.4 mi |
3562 El Ricon Way, Sacramento, CA 95864 | $4,295 | 4 | 2.5 | 2645 | 1.4 mi |
1501 Menlo Ave, Carmichael, CA 95608 | $3,250 | 4 | 2.5 | 2029 | 0.3 mi |
4840 Thor Way, Carmichael, CA 95608 | $3,395 | 4 | 2 | 2308 | 0.5 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