Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.07% first-year return on $286k initial cash invested.
-27.07%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$2,650
Rent
-$6,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1360k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$286k
Downpayment
20%
$272k
Closing costs
1%
$13,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,650
Total Expenses
$9,092
Mortgage P&I
253%
$6,698
Property Taxes
46%
$1,220
Home Insurance
18%
$476
HOA
0%
$10
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
205 Quail Meadow Ln, Copperopolis, CA 95228 | $2,500 | 3 | 2.5 | 2625 | 0.3 mi |
6245 Bluff View Dr, Copperopolis, CA 95228 | $2,300 | 3 | 2 | 2.9 mi | |
321 Duchess Dr, Copperopolis, CA 95228 | $2,500 | 3 | 2.5 | 2179 | 3.7 mi |
16937 Morrison Rd, Oakdale, CA 95361 | $3,100 | 3 | 3 | 2256 | 7.2 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