Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.79% first-year return on $473k initial cash invested.
-25.79%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$5,450
Rent
-$10,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$2252k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$473k
Downpayment
20%
$450k
Closing costs
1%
$22,516
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,450
Total Expenses
$15,614
Mortgage P&I
215%
$11,708
Property Taxes
34%
$1,826
Home Insurance
12%
$664
HOA
0%
$0
Property Management
10%
$545
CapEx
5%
$272
Vacancy
6%
$327
Maintenance
5%
$272
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1113 Vailwood Way, San Mateo, CA 94403 | $7,500 | 3 | 2 | 1910 | 1.4 mi |
1111 Birch Ave, San Mateo, CA 94402 | $6,495 | 3 | 2 | 1800 | 1.3 mi |
2246 Kent St, San Mateo, CA 94403 | $5,095 | 3 | 2 | 1530 | 0.5 mi |
2347 Clipper St, San Mateo, CA 94403 | $5,888 | 3 | 2.5 | 1750 | 1.1 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