Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.05% first-year return on $162k initial cash invested.
-14.05%
Cash On Cash
3.11%
Cap Rate
0.54
DSCR
$3,500
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$772k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$162k
Downpayment
20%
$154k
Closing costs
1%
$7,722
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,500
Total Expenses
$5,399
Mortgage P&I
107%
$3,728
Property Taxes
14%
$482
Home Insurance
8%
$276
HOA
0%
$3
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12039 Alta Sierra Dr, Grass Valley, CA 95949 | $3,600 | 4 | 3 | 3018 | 1.8 mi |
15593 Carrie Dr, Grass Valley, CA 95949 | $3,150 | 4 | 3.5 | 2571 | 1.8 mi |
23372 Shadow Dr, Auburn, CA 95602 | $4,500 | 4 | 4 | 3887 | 5.2 mi |
12859 Austin Forest Cir, Auburn, CA 95602 | $4,695 | 4 | 2.5 | 3316 | 6.1 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