Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.7% first-year return on $171k initial cash invested.
-24.7%
Cash On Cash
0.91%
Cap Rate
0.16
DSCR
$3,100
Rent
-$3,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,157
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,100
Total Expenses
$6,626
Mortgage P&I
129%
$3,991
Property Taxes
34%
$1,052
Home Insurance
10%
$299
HOA
15%
$478
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1698 Provence Dr, Brentwood, CA 94513 | $3,195 | 2 | 2 | 1841 | 0.4 mi |
793 Centennial Pl, Brentwood, CA 94513 | $2,950 | 2 | 2 | 1793 | 0.6 mi |
116 Heirloom Dr, Brentwood, CA 94513 | $3,395 | 2 | 2 | 1868 | 1.3 mi |
393 Earlham Way, Brentwood, CA 94513 | $2,700 | 2 | 2 | 1793 | 1 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