Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.25% first-year return on $408k initial cash invested.
-19.25%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$7,570
Rent
-$6,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1944k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$408k
Downpayment
20%
$389k
Closing costs
1%
$19,441
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,570
Total Expenses
$14,119
Mortgage P&I
128%
$9,682
Property Taxes
25%
$1,912
Home Insurance
7%
$558
HOA
0%
$0
Property Management
10%
$757
CapEx
5%
$378
Vacancy
6%
$454
Maintenance
5%
$378
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1428 Silliman St, San Francisco, CA 94134 | $5,995 | 4 | 2 | 1800 | 0.7 mi |
140 Bradford St, San Francisco, CA 94110 | $6,100 | 4 | 2 | 1800 | 0.7 mi |
568 29th St, San Francisco, CA 94131 | $12,000 | 4 | 2 | 2055 | 0.7 mi |
637 Peralta Ave, San Francisco, CA 94110 | $7,495 | 4 | 3 | 2045 | 0.8 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