Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.64% first-year return on $325k initial cash invested.
-19.64%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$6,720
Rent
-$5,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1549k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$325k
Downpayment
20%
$310k
Closing costs
1%
$15,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,720
Total Expenses
$12,044
Mortgage P&I
115%
$7,720
Property Taxes
22%
$1,510
Home Insurance
8%
$542
HOA
8%
$525
Property Management
10%
$672
CapEx
5%
$336
Vacancy
6%
$403
Maintenance
5%
$336
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
449 Duboce Ave, San Francisco, CA 94117 | $6,500 | 3 | 2 | 1500 | 0.1 mi |
2354 15th St, San Francisco, CA 94114 | $9,750 | 3 | 2 | 1674 | 0.3 mi |
819 Haight St, San Francisco, CA 94117 | $8,500 | 3 | 1.5 | 2260 | 0.3 mi |
539 Waller St, San Francisco, CA 94117 | $6,200 | 3 | 1 | 1083 | 0.1 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