Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.13% first-year return on $225k initial cash invested.
-20.13%
Cash On Cash
1.83%
Cap Rate
0.31
DSCR
$4,120
Rent
-$3,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1070k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$225k
Downpayment
20%
$214k
Closing costs
1%
$10,695
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,120
Total Expenses
$7,888
Mortgage P&I
126%
$5,190
Property Taxes
27%
$1,106
Home Insurance
9%
$381
HOA
3%
$140
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
16233 San Remo Dr, San Leandro, CA 94578 | $7,100 | 4 | 3 | 2086 | 0.5 mi |
3833 Brookdale Blvd, Castro Valley, CA 94546 | $5,400 | 4 | 2.5 | 1931 | 0.7 mi |
18466 Carlwyn Dr, Castro Valley, CA 94546 | $4,400 | 4 | 3 | 2250 | 0.6 mi |
3969 Luella Pl, Castro Valley, CA 94546 | $4,295 | 4 | 3 | 2211 | 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