Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.35% first-year return on $35,679 initial cash invested.
5.35%
Cash On Cash
8.12%
Cap Rate
1.27
DSCR
$1,700
Rent
$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,700 income − $1,541 expenses = $159 cash flow
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,679
Downpayment
20%
$33,980
Closing costs
1%
$1,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$1,541
Mortgage P&I
53%
$906
Property Taxes
8%
$130
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
765 Plumas St, Susanville, CA 96130 | $1,395 | 4 | 2 | 1838 | 1 mi |
1115 Overlook Dr, Susanville, CA 96130 | $2,150 | 4 | 2 | 1541 | 1.2 mi |
1250 Shadow Moutain Dr, Susanville, CA 96130 | $2,200 | 3 | 2 | 1508 | 1.2 mi |
615 Shawn Way, Susanville, CA 96130 | $1,875 | 3 | 2 | 1388 | 1.5 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