Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.92% first-year return on $79,590 initial cash invested.
-7.92%
Cash On Cash
4.57%
Cap Rate
0.78
DSCR
$2,180
Rent
-$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$379k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$79,590
Downpayment
20%
$75,800
Closing costs
1%
$3,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,180
Total Expenses
$2,705
Mortgage P&I
85%
$1,858
Property Taxes
6%
$136
Home Insurance
7%
$144
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1706 Las Vegas St, Modesto, CA 95358 | $2,500 | 3 | 2 | 1351 | 0.3 mi |
1204 Cribari Rd, Modesto, CA 95358 | $2,050 | 3 | 2 | 1209 | 0.6 mi |
1220 Cribari Dr, Modesto, CA 95358 | $1,995 | 3 | 2 | 1209 | 0.6 mi |
820 Mamilane, Modesto, CA 95351 | $2,209 | 3 | 2 | 1200 | 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