Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.24% first-year return on $103k initial cash invested.
-8.24%
Cash On Cash
4.43%
Cap Rate
0.76
DSCR
$2,800
Rent
-$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$489k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$97,700
Closing costs
1%
$4,885
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,800
Total Expenses
$3,504
Mortgage P&I
85%
$2,369
Property Taxes
8%
$237
Home Insurance
6%
$170
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
35 Marla Dr, American Canyon, CA 94503 | $3,000 | 3 | 2 | 1288 | 0.2 mi |
229 Folland Dr, American Canyon, CA 94503 | $2,950 | 3 | 2 | 1302 | 0.4 mi |
2525 Flosden Rd, Spc 4, American Canyon, CA 94503 | $2,895 | 3 | 2 | 1344 | 1 mi |
2525 Flosden Rd, Spc 40, American Canyon, CA 94503 | $2,895 | 3 | 2 | 1344 | 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