Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.44% first-year return on $81,984 initial cash invested.
-10.44%
Cash On Cash
4.04%
Cap Rate
0.68
DSCR
$2,080
Rent
-$713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,984
Downpayment
20%
$78,080
Closing costs
1%
$3,904
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$2,793
Mortgage P&I
93%
$1,924
Property Taxes
9%
$179
Home Insurance
7%
$149
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2025 Durango Ln, Modesto, CA 95355 | $2,100 | 3 | 2 | 1100 | 0.2 mi |
1616 Marston Way, Modesto, CA 95355 | $2,195 | 3 | 2 | 1092 | 0.6 mi |
1825 Manzanita Dr, Modesto, CA 95355 | $2,195 | 3 | 2 | 1195 | 0.2 mi |
1813 Lobero Ln, Modesto, CA 95355 | $2,150 | 3 | 2 | 1188 | 0.4 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