Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.46% first-year return on $66,192 initial cash invested.
-9.46%
Cash On Cash
4.32%
Cap Rate
0.73
DSCR
$1,930
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,192
Downpayment
20%
$63,040
Closing costs
1%
$3,152
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$2,452
Mortgage P&I
81%
$1,560
Property Taxes
14%
$269
Home Insurance
6%
$122
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2399 N Shoemaker Ave, Merced, CA 95348 | $1,900 | 3 | 2 | 1320 | 0.4 mi |
2406 White Birch Dr, Merced, CA 95348 | $2,150 | 3 | 2 | 1399 | 0.1 mi |
3042 Bea Dr, Merced, CA 95348 | $1,995 | 3 | 2 | 1200 | 0.7 mi |
3257 Phoenix Way, Merced, CA 95348 | $1,899 | 3 | 2 | 1263 | 1.7 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