Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.63% first-year return on $192k initial cash invested.
-17.63%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$3,890
Rent
-$2,814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$912k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$182k
Closing costs
1%
$9,123
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,890
Total Expenses
$6,704
Mortgage P&I
118%
$4,580
Property Taxes
21%
$799
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1362 Park Pleasant Cir, San Jose, CA 95127 | $3,495 | 3 | 2 | 1338 | 0.5 mi |
3276 Andora Dr, San Jose, CA 95148 | $4,300 | 3 | 2 | 1337 | 0.5 mi |
1676 Woodridge Way, San Jose, CA 95127 | $4,195 | 3 | 2 | 1283 | 0.8 mi |
2429 Poplar Dr, San Jose, CA 95122 | $3,900 | 3 | 2 | 1283 | 1.6 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