Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.3% first-year return on $299k initial cash invested.
-25.3%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$3,830
Rent
-$6,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1425k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$299k
Downpayment
20%
$285k
Closing costs
1%
$14,252
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,830
Total Expenses
$10,139
Mortgage P&I
188%
$7,183
Property Taxes
38%
$1,451
Home Insurance
13%
$508
HOA
0%
$0
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
166 Cider Cir, Brentwood, CA 94513 | $3,999 | 4 | 3.5 | 3100 | 0.1 mi |
108 Arezzo St, Brentwood, CA 94513 | $3,495 | 4 | 3 | 3357 | 1.3 mi |
604 Campania Ct, Brentwood, CA 94513 | $3,600 | 4 | 3 | 3166 | 0.6 mi |
285 Bear Creek Dr, Brentwood, CA 94513 | $3,800 | 4 | 3.5 | 2982 | 1.8 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