Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.59% first-year return on $117k initial cash invested.
-19.59%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$2,810
Rent
-$1,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$117k
Downpayment
20%
$112k
Closing costs
1%
$5,591
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,810
Total Expenses
$4,727
Mortgage P&I
98%
$2,763
Property Taxes
23%
$660
Home Insurance
7%
$203
HOA
13%
$371
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
23172 Cypress Pt, Auburn, CA 95602 | $2,995 | 3 | 2 | 1864 | 0 mi |
21723 E Hacienda Dr, Grass Valley, CA 95949 | $3,495 | 3 | 2 | 1900 | 0.8 mi |
12352 Lakeshore N, Auburn, CA 95602 | $2,795 | 3 | 2 | 1670 | 0.6 mi |
11683 Lakeshore S, Auburn, CA 95602 | $2,795 | 3 | 2 | 1680 | 0.8 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