Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.66% first-year return on $144k initial cash invested.
-18.66%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$2,800
Rent
-$2,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,800
Total Expenses
$5,040
Mortgage P&I
123%
$3,432
Property Taxes
23%
$640
Home Insurance
9%
$240
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2416 Raphael Way, Lodi, CA 95242 | $2,900 | 3 | 2 | 1846 | 0.3 mi |
2080 Henderson Way, Lodi, CA 95242 | $2,890 | 3 | 2 | 1846 | 0.5 mi |
2326 Carriage Dr, Lodi, CA 95242 | $3,100 | 3 | 2.5 | 2220 | 0.9 mi |
2576 Buttercup Dr, Lodi, CA 95242 | $2,695 | 3 | 2 | 1955 | 1.8 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