Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.44% first-year return on $284k initial cash invested.
-17.44%
Cash On Cash
2.35%
Cap Rate
0.41
DSCR
$4,920
Rent
-$4,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1353k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$284k
Downpayment
20%
$271k
Closing costs
1%
$13,525
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,920
Total Expenses
$9,047
Mortgage P&I
133%
$6,530
Property Taxes
15%
$750
Home Insurance
10%
$488
HOA
0%
$0
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
84 E Crescent Dr, San Rafael, CA 94901 | $2,150 | 3 | 2 | 1464 | 0.3 mi |
22 Brenfleck Ave, San Anselmo, CA 94960 | $5,000 | 3 | 2 | 1472 | 1.2 mi |
9 Bayview St, San Rafael, CA 94901 | $5,195 | 3 | 2.5 | 1546 | 1.1 mi |
15 Octavia St, San Rafael, CA 94901 | $5,600 | 3 | 2 | 1384 | 1.2 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