Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.22% first-year return on $251k initial cash invested.
-10.22%
Cash On Cash
3.98%
Cap Rate
0.68
DSCR
$5,640
Rent
-$2,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1195k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$251k
Downpayment
20%
$239k
Closing costs
1%
$11,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,640
Total Expenses
$7,777
Mortgage P&I
103%
$5,816
Property Taxes
1%
$77
Home Insurance
7%
$418
HOA
0%
$0
Property Management
10%
$564
CapEx
5%
$282
Vacancy
6%
$338
Maintenance
5%
$282
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1630 16th Ave, San Francisco, CA 94122 | $6,000 | 3 | 2 | 1581 | 0.4 mi |
1431 18th Ave, San Francisco, CA 94122 | $5,595 | 3 | 2 | 1650 | 0.4 mi |
1314 35th Ave, San Francisco, CA 94122 | $6,490 | 3 | 2 | 1600 | 0.9 mi |
1924 15th Ave, San Francisco, CA 94116 | $5,695 | 3 | 2 | 1650 | 0.5 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