Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.85% first-year return on $409k initial cash invested.
-21.85%
Cash On Cash
1.51%
Cap Rate
0.25
DSCR
$5,270
Rent
-$7,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1949k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$409k
Downpayment
20%
$390k
Closing costs
1%
$19,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,270
Total Expenses
$12,723
Mortgage P&I
183%
$9,638
Property Taxes
19%
$990
Home Insurance
13%
$682
HOA
1%
$42
Property Management
10%
$527
CapEx
5%
$264
Vacancy
6%
$316
Maintenance
5%
$264
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2108 W Lincoln Ave, Napa, CA 94558 | $7,000 | 4 | 3 | 2965 | 2 mi |
34 Windsor Ct, Napa, CA 94558 | $4,500 | 4 | 3 | 2123 | 1.1 mi |
50 Oakcrest Ct, Napa, CA 94558 | $8,800 | 4 | 2.5 | 2800 | 1.8 mi |
195 Silverado Springs Dr, Napa, CA 94558 | $6,000 | 4 | 2352 | 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