Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.76% first-year return on $924k initial cash invested.
-25.76%
Cash On Cash
0.69%
Cap Rate
0.12
DSCR
$6,100
Rent
-$19,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$924k
Downpayment
20%
$880k
Closing costs
1%
$44,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,100
Total Expenses
$25,939
Mortgage P&I
362%
$22,075
Property Taxes
12%
$738
Home Insurance
25%
$1,540
HOA
0%
$0
Property Management
10%
$610
CapEx
5%
$305
Vacancy
6%
$366
Maintenance
5%
$305
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2704 Doverton Sq, Mountain View, CA 94040 | $7,995 | 3 | 2 | 1744 | 1.3 mi |
1220 Arthur Ct, Los Altos, CA 94024 | $6,995 | 3 | 2 | 1924 | 0.5 mi |
13270 Franklin Ave, Mountain View, CA 94040 | $5,600 | 3 | 2 | 1800 | 1.7 mi |
1219 Elderberry Dr, Sunnyvale, CA 94087 | $5,795 | 3 | 2 | 1692 | 1.1 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