Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -61.29% first-year return on $35,166 initial cash invested.
-61.29%
Cash On Cash
4.04%
Cap Rate
0.55
DSCR
$3,500
Rent
-$1,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,500 income − $5,296 expenses = $1,796 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
5.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,166
Downpayment
5%
$29,305
Closing costs
1%
$5,861
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,500
Total Expenses
$5,296
Mortgage P&I
103%
$3,593
Property Taxes
17%
$590
Home Insurance
6%
$203
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2305 Legion Ave, Oakland, CA 94605 | $3,500 | 3 | 2 | 1550 | 1.1 mi |
3337 64th Avenue Pl, Oakland, CA 94605 | $3,800 | 3 | 2 | 1410 | 1.1 mi |
5018 Congress Ave, Oakland, CA 94601 | $4,200 | 3 | 3 | 1056 | 0.5 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