Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.96% first-year return on $156k initial cash invested.
-15.96%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$3,320
Rent
-$2,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$149k
Closing costs
1%
$7,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,320
Total Expenses
$5,400
Mortgage P&I
109%
$3,632
Property Taxes
17%
$563
Home Insurance
8%
$262
HOA
2%
$80
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1702 Algol Ct, Petaluma, CA 94954 | $3,500 | 3 | 2 | 1092 | 0.1 mi |
1717 Algol Ct, Petaluma, CA 94954 | $3,150 | 3 | 2 | 1137 | 0.1 mi |
632 Draco Dr, Petaluma, CA 94954 | $3,200 | 3 | 2 | 1137 | 0.1 mi |
132 Maria Dr, Petaluma, CA 94954 | $2,975 | 3 | 2 | 1056 | 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