Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.74% first-year return on $333k initial cash invested.
-15.74%
Cash On Cash
2.82%
Cap Rate
0.48
DSCR
$5,700
Rent
-$4,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1588k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$318k
Closing costs
1%
$15,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,700
Total Expenses
$10,073
Mortgage P&I
137%
$7,821
Property Taxes
4%
$214
Home Insurance
10%
$556
HOA
0%
$0
Property Management
10%
$570
CapEx
5%
$285
Vacancy
6%
$342
Maintenance
5%
$285
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5523 Muir Dr, San Jose, CA 95124 | $5,995 | 4 | 3.5 | 2102 | 1.3 mi |
4670 Sherbourne Dr, San Jose, CA 95124 | $7,995 | 4 | 3 | 1998 | 0.1 mi |
5175 Carter Ave, San Jose, CA 95118 | $4,895 | 4 | 3 | 2200 | 0.6 mi |
1902 Rosswood Dr, San Jose, CA 95124 | $5,600 | 4 | 3 | 2125 | 1.4 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