Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -34.81% first-year return on $398k initial cash invested.
-34.81%
Cash On Cash
-1.26%
Cap Rate
-0.21
DSCR
$3,810
Rent
-$11,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1897k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$398k
Downpayment
20%
$379k
Closing costs
1%
$18,968
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,810
Total Expenses
$15,365
Mortgage P&I
246%
$9,380
Property Taxes
88%
$3,339
Home Insurance
41%
$1,573
HOA
2%
$83
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$229
Maintenance
5%
$190
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1987 Capell Valley Rd, Napa, CA 94558 | $5,495 | 4 | 3 | 2436 | 3.6 mi |
195 Silverado Springs Dr, Napa, CA 94558 | $6,000 | 4 | 2352 | 11.7 mi | |
784 Richie Way, Winters, CA 95694 | $3,100 | 4 | 3 | 1976 | 10.6 mi |
118 Lighthouse Way, Vacaville, CA 95688 | $3,675 | 4 | 3 | 2158 | 12.8 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