Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.39% first-year return on $231k initial cash invested.
-9.39%
Cash On Cash
4.14%
Cap Rate
0.71
DSCR
$5,690
Rent
-$1,808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1100k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$231k
Downpayment
20%
$220k
Closing costs
1%
$11,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,690
Total Expenses
$7,498
Mortgage P&I
94%
$5,323
Property Taxes
5%
$312
Home Insurance
7%
$385
HOA
0%
$0
Property Management
10%
$569
CapEx
5%
$284
Vacancy
6%
$341
Maintenance
5%
$284
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
544 Bret Harte Rd, San Rafael, CA 94901 | $4,900 | 3 | 2 | 1750 | 0.2 mi |
224 N Almenar Dr, Greenbrae, CA 94904 | $7,400 | 3 | 2 | 1819 | 0.6 mi |
21 Bretano Way, Greenbrae, CA 94904 | $6,950 | 3 | 2 | 1651 | 0.8 mi |
117 Union St, San Rafael, CA 94901 | $5,200 | 3 | 2 | 1600 | 1 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