Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.98% first-year return on $96,369 initial cash invested.
-11.98%
Cash On Cash
3.72%
Cap Rate
0.63
DSCR
$2,560
Rent
-$962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$459k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,369
Downpayment
20%
$91,780
Closing costs
1%
$4,589
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,560
Total Expenses
$3,522
Mortgage P&I
88%
$2,258
Property Taxes
12%
$302
Home Insurance
6%
$161
HOA
5%
$135
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6117 Bridgecross Dr, Sacramento, CA 95835 | $2,500 | 3 | 2.5 | 1414 | 0 mi |
50 Regency Park Cir, Unit 11101, Sacramento, CA 95835 | $2,195 | 3 | 2.5 | 1453 | 0.7 mi |
5438 Birk Way, Sacramento, CA 95835 | $2,545 | 3 | 2.5 | 1536 | 0.7 mi |
170 Martis Valley Cir, Sacramento, CA 95835 | $2,395 | 3 | 2.5 | 1519 | 0.8 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