Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.82% first-year return on $123k initial cash invested.
-18.82%
Cash On Cash
2.21%
Cap Rate
0.38
DSCR
$2,630
Rent
-$1,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,869
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,630
Total Expenses
$4,563
Mortgage P&I
110%
$2,882
Property Taxes
14%
$375
Home Insurance
8%
$210
HOA
16%
$411
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11369 Gold Country Blvd, Gold River, CA 95670 | $2,450 | 2 | 2 | 1700 | 0.5 mi |
1911 Discovery Village Ln, Gold River, CA 95670 | $2,800 | 2 | 2 | 1606 | 0.1 mi |
1806 Discovery Village Ln, Gold River, CA 95670 | $2,795 | 2 | 2 | 1606 | 0.1 mi |
11291 Stanford Court Ln, Unit 805, Gold River, CA 95670 | $2,195 | 2 | 2.5 | 1564 | 0.4 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