Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.11% first-year return on $509k initial cash invested.
-27.11%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$5,390
Rent
-$11,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2422k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$509k
Downpayment
20%
$484k
Closing costs
1%
$24,218
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,390
Total Expenses
$16,878
Mortgage P&I
224%
$12,062
Property Taxes
47%
$2,540
Home Insurance
16%
$874
HOA
0%
$0
Property Management
10%
$539
CapEx
5%
$270
Vacancy
6%
$323
Maintenance
5%
$270
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1608 Klondike Pl, Livermore, CA 94550 | $5,800 | 4 | 3 | 3100 | 0.2 mi |
567 Montori Ct, Pleasanton, CA 94566 | $6,200 | 4 | 3 | 3023 | 1 mi |
2389 E Ruby Hill Dr, Pleasanton, CA 94566 | $6,495 | 4 | 3 | 3113 | 0.8 mi |
3326 Camillo Ct, Pleasanton, CA 94566 | $6,000 | 4 | 3 | 2680 | 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