Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.19% first-year return on $315k initial cash invested.
-19.19%
Cash On Cash
1.97%
Cap Rate
0.34
DSCR
$5,150
Rent
-$5,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1499k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$315k
Downpayment
20%
$300k
Closing costs
1%
$14,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,150
Total Expenses
$10,183
Mortgage P&I
141%
$7,238
Property Taxes
21%
$1,080
Home Insurance
10%
$525
HOA
0%
$0
Property Management
10%
$515
CapEx
5%
$258
Vacancy
6%
$309
Maintenance
5%
$258
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
45 Wimbledon Way, San Rafael, CA 94901 | $7,000 | 3 | 3 | 2217 | 1.4 mi |
15 Alvina Ave, San Rafael, CA 94901 | $4,500 | 3 | 3 | 2002 | 1.3 mi |
151 Dominican Dr, San Rafael, CA 94901 | $5,900 | 3 | 2 | 2250 | 0.5 mi |
242 N San Pedro Rd, San Rafael, CA 94903 | $5,000 | 3 | 2.5 | 2000 | 1.4 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