Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.79% first-year return on $125k initial cash invested.
-15.79%
Cash On Cash
3.02%
Cap Rate
0.5
DSCR
$2,780
Rent
-$1,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,780
Total Expenses
$4,424
Mortgage P&I
108%
$3,000
Property Taxes
18%
$491
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4241 Enchanted Cir, Roseville, CA 95747 | $2,795 | 3 | 2 | 1869 | 0.6 mi |
1068 Caragh St, Roseville, CA 95747 | $2,995 | 3 | 2 | 1770 | 0.9 mi |
4237 Napa Loop, Roseville, CA 95747 | $2,625 | 3 | 2 | 1781 | 1 mi |
124 Westlake Ct, Roseville, CA 95747 | $2,850 | 3 | 2 | 1696 | 0.5 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