Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.82% first-year return on $333k initial cash invested.
-24.82%
Cash On Cash
0.98%
Cap Rate
0.16
DSCR
$3,730
Rent
-$6,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1586k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$333k
Downpayment
20%
$317k
Closing costs
1%
$15,856
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,730
Total Expenses
$10,616
Mortgage P&I
214%
$7,997
Property Taxes
25%
$947
Home Insurance
16%
$593
HOA
3%
$110
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1137 Kidder Way, Folsom, CA 95630 | $3,695 | 4 | 3 | 2766 | 1.2 mi |
139 Biscayne Way, Folsom, CA 95630 | $3,895 | 4 | 3 | 2593 | 0.4 mi |
1093 Huntly Dr, Folsom, CA 95630 | $3,350 | 4 | 3 | 2672 | 1 mi |
428 Rockport Cir, Folsom, CA 95630 | $3,745 | 4 | 3 | 2415 | 0.2 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