Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.57% first-year return on $174k initial cash invested.
-20.57%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$3,640
Rent
-$2,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,298
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,640
Total Expenses
$6,627
Mortgage P&I
115%
$4,184
Property Taxes
27%
$974
Home Insurance
9%
$335
HOA
5%
$188
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
471 Bernal Ave, Livermore, CA 94551 | $3,600 | 3 | 3 | 1297 | 0.6 mi |
469 Jensen St, Livermore, CA 94550 | $3,300 | 3 | 3 | 1500 | 1.2 mi |
469 Jensen Main House St, Unit B, Livermore, CA 94550 | $3,400 | 3 | 3 | 1500 | 1.2 mi |
1948 Railroad Ave, Unit 104, Livermore, CA 94550 | $3,400 | 3 | 2 | 1381 | 0.4 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