Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.01% first-year return on $473k initial cash invested.
-23.01%
Cash On Cash
1.29%
Cap Rate
0.22
DSCR
$6,400
Rent
-$9,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2253k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$473k
Downpayment
20%
$451k
Closing costs
1%
$22,527
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,400
Total Expenses
$15,473
Mortgage P&I
175%
$11,182
Property Taxes
29%
$1,840
Home Insurance
12%
$787
HOA
0%
$0
Property Management
10%
$640
CapEx
5%
$320
Vacancy
6%
$384
Maintenance
5%
$320
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2047 Queens Ln, San Mateo, CA 94402 | $5,500 | 4 | 2 | 1480 | 0.6 mi |
1956 Parrott Dr, San Mateo, CA 94402 | $6,500 | 4 | 2 | 1840 | 0.5 mi |
1907 Ticonderoga Dr, San Mateo, CA 94402 | $5,300 | 4 | 2.5 | 1710 | 0.1 mi |
1815 Randall Rd, San Mateo, CA 94402 | $6,000 | 4 | 2 | 1815 | 0.9 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