Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.86% first-year return on $55,608 initial cash invested.
-0.86%
Cash On Cash
6.24%
Cap Rate
1.05
DSCR
$2,080
Rent
-$40
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$265k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,608
Downpayment
20%
$52,960
Closing costs
1%
$2,648
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,080
Total Expenses
$2,120
Mortgage P&I
63%
$1,312
Property Taxes
8%
$174
Home Insurance
4%
$93
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2043 Candlewood Ln, Hanford, CA 93230 | $1,750 | 3 | 2 | 1236 | 0.4 mi |
325 E Encore Dr, Hanford, CA 93230 | $2,150 | 3 | 2 | 1228 | 0.6 mi |
2712 Pine Castle Dr, Hanford, CA 93230 | $1,900 | 3 | 2 | 1270 | 0.4 mi |
150 Sherwood Dr, Hanford, CA 93230 | $1,900 | 3 | 2 | 1244 | 0.9 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