Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.15% first-year return on $336k initial cash invested.
-18.15%
Cash On Cash
2.46%
Cap Rate
0.41
DSCR
$5,610
Rent
-$5,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1598k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$336k
Downpayment
20%
$320k
Closing costs
1%
$15,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,610
Total Expenses
$10,686
Mortgage P&I
144%
$8,073
Property Taxes
11%
$596
Home Insurance
10%
$559
HOA
0%
$0
Property Management
10%
$561
CapEx
5%
$280
Vacancy
6%
$337
Maintenance
5%
$280
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1500 Solana House Dr, Unit Main, Belmont, CA 94002 | $6,500 | 3 | 2 | 1290 | 1.3 mi |
423 La Casa Ave, San Mateo, CA 94403 | $4,950 | 3 | 2 | 1200 | 0.5 mi |
3801 Pacific Blvd, San Mateo, CA 94403 | $4,800 | 3 | 2 | 1523 | 0.4 mi |
903 Alameda De Las Pulgas, Belmont, CA 94002 | $4,900 | 3 | 2 | 1460 | 1.1 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