Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.9% first-year return on $83,790 initial cash invested.
-1.9%
Cash On Cash
5.83%
Cap Rate
1
DSCR
$2,700
Rent
-$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,790
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,700
Total Expenses
$2,833
Mortgage P&I
72%
$1,935
Property Taxes
2%
$56
Home Insurance
5%
$140
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
15732 Warfield Rd, Lathrop, CA 95330 | $2,800 | 4 | 2 | 1473 | 0.7 mi |
15474 Hedges Dr, Lathrop, CA 95330 | $2,800 | 4 | 2 | 1730 | 1.6 mi |
742 Cherry Hills Ct, Lathrop, CA 95330 | $2,895 | 4 | 2.5 | 1714 | 0.4 mi |
407 Sacramento St, Lathrop, CA 95330 | $3,139 | 4 | 2 | 1910 | 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