Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.9% first-year return on $101k initial cash invested.
-9.9%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$2,540
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$482k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$96,398
Closing costs
1%
$4,820
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,540
Total Expenses
$3,375
Mortgage P&I
94%
$2,375
Property Taxes
2%
$39
Home Insurance
7%
$169
HOA
5%
$132
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
828 Toulouse Ln, Clovis, CA 93619 | $2,500 | 3 | 3 | 1700 | 0.7 mi |
1502 Farmhouse Ln, Clovis, CA 93619 | $2,450 | 3 | 2.5 | 1651 | 0.1 mi |
1459 Farmhouse Ln, Clovis, CA 93619 | $2,595 | 3 | 2.5 | 1651 | 0.2 mi |
2022 N Brindac Ln, Clovis, CA 93619 | $2,650 | 3 | 2.5 | 1651 | 0.2 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